Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $64,281 initial cash invested.
-6.4%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,248
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,591 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$2,591
Mortgage P&I
68%
$1,528
Property Taxes
16%
$350
Home Insurance
5%
$108
HOA
1%
$21
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0