Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.85% first-year return on $63,420 initial cash invested.
-1.85%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$2,639
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $2,737 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,639
Total Expenses
$2,737
Mortgage P&I
58%
$1,529
Property Taxes
15%
$406
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0