Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.82% first-year return on $64,575 initial cash invested.
-1.82%
Cash On Cash
6.59%
Cap Rate
1.03
DSCR
$2,929
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $3,027 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,929
Total Expenses
$3,027
Mortgage P&I
56%
$1,641
Property Taxes
18%
$538
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0