Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.24% first-year return on $64,176 initial cash invested.
-2.24%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$2,146
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $2,266 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$2,266
Mortgage P&I
71%
$1,526
Property Taxes
3%
$70
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0