Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $64,113 initial cash invested.
-4.59%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$2,481
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,726 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,481
Total Expenses
$2,726
Mortgage P&I
62%
$1,528
Property Taxes
18%
$446
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0