Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.13% first-year return on $64,470 initial cash invested.
-7.13%
Cash On Cash
5.33%
Cap Rate
0.83
DSCR
$2,194
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,577 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$2,577
Mortgage P&I
75%
$1,637
Property Taxes
12%
$262
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0