Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $63,987 initial cash invested.
-14.12%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$1,929
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,682 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,987
Downpayment
20%
$60,940
Closing costs
1%
$3,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,682
Mortgage P&I
79%
$1,527
Property Taxes
27%
$523
Home Insurance
6%
$108
HOA
1%
$23
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0