Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.87% first-year return on $63,966 initial cash invested.
-8.87%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$1,842
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,315 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,315
Mortgage P&I
83%
$1,524
Property Taxes
11%
$195
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0