Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $64,218 initial cash invested.
-17.12%
Cash On Cash
3.12%
Cap Rate
0.49
DSCR
$1,617
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $2,533 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,617
Total Expenses
$2,533
Mortgage P&I
101%
$1,629
Property Taxes
23%
$373
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0