Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $63,861 initial cash invested.
-9.06%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,056
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $2,538 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,056
Total Expenses
$2,538
Mortgage P&I
75%
$1,546
Property Taxes
17%
$349
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0