Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.36% first-year return on $64,008 initial cash invested.
-6.36%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$2,032
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $2,371 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$2,371
Mortgage P&I
76%
$1,546
Property Taxes
9%
$188
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0