Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $63,336 initial cash invested.
-14.27%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$1,798
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $2,551 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,336
Downpayment
20%
$60,320
Closing costs
1%
$3,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,798
Total Expenses
$2,551
Mortgage P&I
84%
$1,517
Property Taxes
25%
$458
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0