Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.82% first-year return on $63,945 initial cash invested.
-5.82%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$2,002
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $2,312 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,945
Downpayment
20%
$60,900
Closing costs
1%
$3,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$2,312
Mortgage P&I
77%
$1,534
Property Taxes
7%
$148
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0