Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $64,218 initial cash invested.
-7.4%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$2,300
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,696 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$2,696
Mortgage P&I
68%
$1,553
Property Taxes
20%
$466
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0