Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $64,050 initial cash invested.
-16.17%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$1,989
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,852 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,989
Total Expenses
$2,852
Mortgage P&I
77%
$1,531
Property Taxes
32%
$635
Home Insurance
5%
$107
HOA
3%
$63
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0