Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.44% first-year return on $63,588 initial cash invested.
-8.44%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$1,667
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $2,114 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,588
Downpayment
20%
$60,560
Closing costs
1%
$3,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,667
Total Expenses
$2,114
Mortgage P&I
90%
$1,494
Property Taxes
5%
$79
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0