Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $64,827 initial cash invested.
-6.13%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$1,898
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,229 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$2,229
Mortgage P&I
81%
$1,539
Property Taxes
5%
$86
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0