Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.48% first-year return on $63,126 initial cash invested.
-8.48%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$1,931
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $2,377 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,126
Downpayment
20%
$60,120
Closing costs
1%
$3,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$2,377
Mortgage P&I
78%
$1,507
Property Taxes
13%
$260
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0