Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $63,798 initial cash invested.
-16.23%
Cash On Cash
3.56%
Cap Rate
0.54
DSCR
$1,675
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $2,538 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$2,538
Mortgage P&I
100%
$1,680
Property Taxes
19%
$314
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0