Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $64,470 initial cash invested.
-8.56%
Cash On Cash
5.4%
Cap Rate
0.8
DSCR
$2,116
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $2,576 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,116
Total Expenses
$2,576
Mortgage P&I
82%
$1,735
Property Taxes
9%
$182
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0