Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $63,882 initial cash invested.
-10.99%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$1,572
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $2,157 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$2,157
Mortgage P&I
98%
$1,539
Property Taxes
6%
$97
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0