Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $64,890 initial cash invested.
-10.5%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$1,832
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $2,400 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,832
Total Expenses
$2,400
Mortgage P&I
85%
$1,556
Property Taxes
14%
$257
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0