Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $64,659 initial cash invested.
-11.65%
Cash On Cash
4.84%
Cap Rate
0.7
DSCR
$1,892
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,892 income − $2,520 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,659
Downpayment
20%
$61,580
Closing costs
1%
$3,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,892
Total Expenses
$2,520
Mortgage P&I
94%
$1,774
Property Taxes
8%
$143
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0