Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $64,533 initial cash invested.
-9.86%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$1,849
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $2,379 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,533
Downpayment
20%
$61,460
Closing costs
1%
$3,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$2,379
Mortgage P&I
84%
$1,547
Property Taxes
13%
$242
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0