Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $64,680 initial cash invested.
-1.35%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$2,317
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $2,390 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$2,390
Mortgage P&I
68%
$1,567
Property Taxes
5%
$112
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0