Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.87% first-year return on $64,050 initial cash invested.
-2.87%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$2,092
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,245 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,092
Total Expenses
$2,245
Mortgage P&I
73%
$1,532
Property Taxes
3%
$61
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0