Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $63,273 initial cash invested.
-12.59%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$1,822
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $2,486 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$2,486
Mortgage P&I
83%
$1,507
Property Taxes
22%
$401
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0