Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.47% first-year return on $64,596 initial cash invested.
-9.47%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$2,070
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $2,580 expenses = $510 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,580
Mortgage P&I
75%
$1,546
Property Taxes
19%
$387
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0