Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $63,861 initial cash invested.
-11.44%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,287
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,896 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$2,896
Mortgage P&I
66%
$1,506
Property Taxes
30%
$691
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0