Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.91% first-year return on $64,050 initial cash invested.
-4.91%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$1,902
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $2,164 expenses = $262 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
$1,902
Total Expenses
$2,164
Mortgage P&I
80%
$1,522
Property Taxes
2%
$41
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0