Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $63,273 initial cash invested.
-16.86%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$1,155
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,155 income − $2,044 expenses = $889 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,155
Total Expenses
$2,044
Mortgage P&I
135%
$1,555
Property Taxes
7%
$83
Home Insurance
9%
$105
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0