Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $63,756 initial cash invested.
-5.4%
Cash On Cash
5.22%
Cap Rate
0.88
DSCR
$2,009
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $2,296 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,296
Mortgage P&I
75%
$1,507
Property Taxes
8%
$157
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0