Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $63,903 initial cash invested.
-15.76%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$1,399
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $2,238 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,399
Total Expenses
$2,238
Mortgage P&I
110%
$1,545
Property Taxes
16%
$219
Home Insurance
8%
$110
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0