Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $64,029 initial cash invested.
-10.78%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$2,198
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,773 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$2,773
Mortgage P&I
70%
$1,533
Property Taxes
24%
$530
Home Insurance
5%
$108
HOA
1%
$30
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0