Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $63,840 initial cash invested.
-11.11%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,091
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,682 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,682
Mortgage P&I
73%
$1,516
Property Taxes
24%
$508
Home Insurance
5%
$106
HOA
0%
$8
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0