Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.96% first-year return on $63,105 initial cash invested.
-13.96%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$1,341
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,341 income − $2,075 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,105
Downpayment
20%
$60,100
Closing costs
1%
$3,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,341
Total Expenses
$2,075
Mortgage P&I
112%
$1,500
Property Taxes
7%
$100
Home Insurance
8%
$107
HOA
1%
$20
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0