Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $63,399 initial cash invested.
-9.99%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$1,748
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $2,276 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$2,276
Mortgage P&I
87%
$1,528
Property Taxes
11%
$190
Home Insurance
6%
$100
HOA
0%
$4
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0