Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $64,468 initial cash invested.
-5.86%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$1,933
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,248 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,468
Downpayment
20%
$61,398
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$2,248
Mortgage P&I
82%
$1,581
Property Taxes
3%
$57
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0