Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $63,819 initial cash invested.
-14.46%
Cash On Cash
3.72%
Cap Rate
0.58
DSCR
$1,849
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $2,618 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,819
Downpayment
20%
$60,780
Closing costs
1%
$3,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$2,618
Mortgage P&I
88%
$1,618
Property Taxes
21%
$385
Home Insurance
6%
$108
HOA
1%
$27
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0