Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.12% first-year return on $64,554 initial cash invested.
-8.12%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$2,054
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,491 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,554
Downpayment
20%
$61,480
Closing costs
1%
$3,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$2,491
Mortgage P&I
75%
$1,538
Property Taxes
13%
$267
Home Insurance
5%
$108
HOA
2%
$44
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0