Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.28% first-year return on $63,840 initial cash invested.
-21.28%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$1,361
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,361 income − $2,493 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,361
Total Expenses
$2,493
Mortgage P&I
111%
$1,514
Property Taxes
32%
$441
Home Insurance
14%
$184
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0