Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $63,861 initial cash invested.
-7.97%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$1,770
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $2,194 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,194
Mortgage P&I
85%
$1,511
Property Taxes
5%
$96
Home Insurance
6%
$108
HOA
1%
$20
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0