Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.15% first-year return on $63,777 initial cash invested.
-1.15%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$2,233
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $2,294 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,233
Total Expenses
$2,294
Mortgage P&I
68%
$1,516
Property Taxes
4%
$90
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0