Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.45% first-year return on $64,764 initial cash invested.
-5.45%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$2,245
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,539 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,539
Mortgage P&I
69%
$1,559
Property Taxes
9%
$193
Home Insurance
7%
$164
HOA
2%
$40
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0