Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $64,050 initial cash invested.
-13.1%
Cash On Cash
4.38%
Cap Rate
0.65
DSCR
$1,982
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,681 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$2,681
Mortgage P&I
86%
$1,714
Property Taxes
17%
$344
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0