Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.82% first-year return on $64,533 initial cash invested.
-10.82%
Cash On Cash
4.47%
Cap Rate
0.7
DSCR
$1,901
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $2,483 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,533
Downpayment
20%
$61,460
Closing costs
1%
$3,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,901
Total Expenses
$2,483
Mortgage P&I
86%
$1,631
Property Taxes
13%
$248
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0