Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $63,714 initial cash invested.
-6.4%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$2,320
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $2,660 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,714
Downpayment
20%
$60,680
Closing costs
1%
$3,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,660
Mortgage P&I
66%
$1,539
Property Taxes
18%
$408
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0