Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $64,953 initial cash invested.
-11.88%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$1,687
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $2,330 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$2,330
Mortgage P&I
92%
$1,548
Property Taxes
14%
$232
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0