Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.05% first-year return on $64,048 initial cash invested.
-3.05%
Cash On Cash
5.98%
Cap Rate
0.96
DSCR
$2,083
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $2,246 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,048
Downpayment
20%
$60,998
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$2,246
Mortgage P&I
76%
$1,578
Property Taxes
0%
$3
Home Insurance
5%
$107
HOA
1%
$17
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0