Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.99% first-year return on $64,470 initial cash invested.
-5.99%
Cash On Cash
5.24%
Cap Rate
0.86
DSCR
$2,003
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $2,325 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,325
Mortgage P&I
78%
$1,563
Property Taxes
7%
$134
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0