Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.87% first-year return on $63,861 initial cash invested.
-9.87%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$2,041
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $2,566 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,566
Mortgage P&I
79%
$1,612
Property Taxes
16%
$317
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0