Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.81% first-year return on $64,596 initial cash invested.
-2.81%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$2,247
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,398 expenses = $151 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
$2,247
Total Expenses
$2,398
Mortgage P&I
68%
$1,537
Property Taxes
7%
$167
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0