Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $64,050 initial cash invested.
-10.68%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$2,131
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $2,701 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,131
Total Expenses
$2,701
Mortgage P&I
73%
$1,548
Property Taxes
23%
$491
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0