Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.31% first-year return on $63,714 initial cash invested.
-3.31%
Cash On Cash
5.8%
Cap Rate
0.96
DSCR
$2,287
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,463 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,714
Downpayment
20%
$60,680
Closing costs
1%
$3,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$2,463
Mortgage P&I
67%
$1,529
Property Taxes
5%
$106
Home Insurance
5%
$110
HOA
5%
$124
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0