Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.79% first-year return on $64,050 initial cash invested.
-7.79%
Cash On Cash
4.97%
Cap Rate
0.8
DSCR
$2,040
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,456 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,456
Mortgage P&I
77%
$1,576
Property Taxes
12%
$243
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0