Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.17% first-year return on $64,449 initial cash invested.
-4.17%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$2,195
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $2,419 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$2,419
Mortgage P&I
70%
$1,546
Property Taxes
9%
$193
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0