Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $64,890 initial cash invested.
-10.76%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$1,635
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $2,217 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,635
Total Expenses
$2,217
Mortgage P&I
97%
$1,585
Property Taxes
6%
$98
Home Insurance
7%
$108
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0