Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.37% first-year return on $64,323 initial cash invested.
-4.37%
Cash On Cash
5.4%
Cap Rate
0.91
DSCR
$2,024
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,258 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$2,258
Mortgage P&I
75%
$1,511
Property Taxes
5%
$106
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0