Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.12% first-year return on $64,050 initial cash invested.
-7.12%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$1,955
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $2,335 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,955
Total Expenses
$2,335
Mortgage P&I
76%
$1,482
Property Taxes
12%
$237
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0