Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $63,231 initial cash invested.
-3.99%
Cash On Cash
5.63%
Cap Rate
0.93
DSCR
$2,092
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,302 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,231
Downpayment
20%
$60,220
Closing costs
1%
$3,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,092
Total Expenses
$2,302
Mortgage P&I
73%
$1,518
Property Taxes
6%
$132
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0