Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $63,315 initial cash invested.
-6.46%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$2,005
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $2,346 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,315
Downpayment
20%
$60,300
Closing costs
1%
$3,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$2,346
Mortgage P&I
75%
$1,507
Property Taxes
11%
$212
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0