Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $64,827 initial cash invested.
-9.05%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$2,226
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $2,715 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$2,715
Mortgage P&I
69%
$1,541
Property Taxes
22%
$482
Home Insurance
5%
$107
HOA
0%
$6
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0