Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.13% first-year return on $64,071 initial cash invested.
-3.13%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$2,141
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $2,308 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,071
Downpayment
20%
$61,020
Closing costs
1%
$3,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$2,308
Mortgage P&I
72%
$1,544
Property Taxes
7%
$142
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0