Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $63,840 initial cash invested.
-2.12%
Cash On Cash
5.96%
Cap Rate
1
DSCR
$2,255
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $2,368 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$2,368
Mortgage P&I
67%
$1,511
Property Taxes
6%
$142
Home Insurance
5%
$107
HOA
1%
$21
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0