Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $64,701 initial cash invested.
-7.51%
Cash On Cash
4.94%
Cap Rate
0.8
DSCR
$1,927
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $2,332 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$2,332
Mortgage P&I
82%
$1,578
Property Taxes
7%
$144
Home Insurance
6%
$109
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0