Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $63,126 initial cash invested.
-11.31%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$2,091
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,686 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,126
Downpayment
20%
$60,120
Closing costs
1%
$3,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,686
Mortgage P&I
70%
$1,473
Property Taxes
26%
$547
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0