Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.36% first-year return on $64,953 initial cash invested.
-2.36%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$2,228
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,356 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$2,356
Mortgage P&I
69%
$1,538
Property Taxes
6%
$130
Home Insurance
5%
$109
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0