Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $64,470 initial cash invested.
-10.57%
Cash On Cash
4.41%
Cap Rate
0.71
DSCR
$2,055
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,623 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,055
Total Expenses
$2,623
Mortgage P&I
77%
$1,592
Property Taxes
17%
$359
Home Insurance
5%
$108
HOA
1%
$29
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0