Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $64,596 initial cash invested.
-8.34%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$1,971
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,420 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,971
Total Expenses
$2,420
Mortgage P&I
78%
$1,529
Property Taxes
14%
$270
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0