Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $64,155 initial cash invested.
-15.67%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$1,428
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $2,266 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,155
Downpayment
20%
$61,100
Closing costs
1%
$3,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,428
Total Expenses
$2,266
Mortgage P&I
115%
$1,649
Property Taxes
5%
$77
Home Insurance
8%
$108
HOA
4%
$61
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0