Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.64% first-year return on $63,777 initial cash invested.
-6.64%
Cash On Cash
5.43%
Cap Rate
0.85
DSCR
$2,194
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,547 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$2,547
Mortgage P&I
74%
$1,617
Property Taxes
11%
$237
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0