Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $64,785 initial cash invested.
-16.28%
Cash On Cash
3.67%
Cap Rate
0.56
DSCR
$2,484
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $3,363 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,484
Total Expenses
$3,363
Mortgage P&I
68%
$1,698
Property Taxes
30%
$742
Home Insurance
4%
$108
HOA
7%
$170
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0