Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.07% first-year return on $63,903 initial cash invested.
-2.07%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$2,667
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $2,777 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$2,777
Mortgage P&I
58%
$1,545
Property Taxes
17%
$451
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0