Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $63,168 initial cash invested.
-11.09%
Cash On Cash
4.59%
Cap Rate
0.7
DSCR
$1,736
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $2,320 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$2,320
Mortgage P&I
95%
$1,648
Property Taxes
6%
$104
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0