Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $64,848 initial cash invested.
-10.2%
Cash On Cash
4.63%
Cap Rate
0.73
DSCR
$2,102
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,653 expenses = $551 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,102
Total Expenses
$2,653
Mortgage P&I
78%
$1,637
Property Taxes
16%
$337
Home Insurance
5%
$108
HOA
1%
$25
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0