Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $63,462 initial cash invested.
-7.92%
Cash On Cash
4.98%
Cap Rate
0.79
DSCR
$1,905
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,324 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,905
Total Expenses
$2,324
Mortgage P&I
83%
$1,577
Property Taxes
6%
$108
Home Insurance
8%
$145
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0