Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $64,428 initial cash invested.
-16.35%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$1,664
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $2,542 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,428
Downpayment
20%
$61,360
Closing costs
1%
$3,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,664
Total Expenses
$2,542
Mortgage P&I
93%
$1,543
Property Taxes
27%
$457
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0