Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $64,050 initial cash invested.
-12.57%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$1,753
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $2,424 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,753
Total Expenses
$2,424
Mortgage P&I
95%
$1,661
Property Taxes
11%
$195
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0