Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $64,365 initial cash invested.
-10.38%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$1,875
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $2,432 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$2,432
Mortgage P&I
83%
$1,558
Property Taxes
13%
$251
Home Insurance
6%
$110
HOA
1%
$25
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0