Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $64,050 initial cash invested.
-22.5%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$812
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$812 income − $2,013 expenses = $1,201 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$812
Total Expenses
$2,013
Mortgage P&I
187%
$1,518
Property Taxes
17%
$134
Home Insurance
13%
$107
HOA
5%
$42
Property Management
10%
$81
CapEx
5%
$41
Vacancy
6%
$49
Maintenance
5%
$41
Other
0%
$0