Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.28% first-year return on $64,890 initial cash invested.
-1.28%
Cash On Cash
6.39%
Cap Rate
1.03
DSCR
$2,373
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,442 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,373
Total Expenses
$2,442
Mortgage P&I
67%
$1,595
Property Taxes
5%
$122
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0