Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $64,365 initial cash invested.
-19.02%
Cash On Cash
2.54%
Cap Rate
0.4
DSCR
$1,174
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,174 income − $2,194 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,174
Total Expenses
$2,194
Mortgage P&I
137%
$1,611
Property Taxes
14%
$166
Home Insurance
10%
$112
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0