Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $64,575 initial cash invested.
-8.79%
Cash On Cash
5.26%
Cap Rate
0.79
DSCR
$2,140
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $2,613 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,613
Mortgage P&I
80%
$1,713
Property Taxes
10%
$213
Home Insurance
6%
$130
HOA
0%
$1
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0