Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.17% first-year return on $64,932 initial cash invested.
-5.17%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$1,959
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $2,239 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,959
Total Expenses
$2,239
Mortgage P&I
79%
$1,543
Property Taxes
4%
$76
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0