Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.14% first-year return on $64,071 initial cash invested.
-7.14%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$2,308
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,689 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,308
Total Expenses
$2,689
Mortgage P&I
66%
$1,521
Property Taxes
21%
$479
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0