Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.89% first-year return on $64,974 initial cash invested.
-6.89%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$1,750
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $2,123 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,123
Mortgage P&I
87%
$1,518
Property Taxes
2%
$37
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0