Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.2% first-year return on $63,231 initial cash invested.
-11.2%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$1,673
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $2,263 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,231
Downpayment
20%
$60,220
Closing costs
1%
$3,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$2,263
Mortgage P&I
91%
$1,529
Property Taxes
10%
$159
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0