Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.66% first-year return on $63,777 initial cash invested.
-21.66%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$1,654
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $2,805 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,654
Total Expenses
$2,805
Mortgage P&I
101%
$1,664
Property Taxes
35%
$583
Home Insurance
7%
$108
HOA
1%
$20
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0