Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $63,273 initial cash invested.
-8.27%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$1,814
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,250 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,250
Mortgage P&I
85%
$1,546
Property Taxes
6%
$110
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0