Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $63,777 initial cash invested.
-18.51%
Cash On Cash
3.12%
Cap Rate
0.47
DSCR
$1,747
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $2,731 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$2,731
Mortgage P&I
97%
$1,687
Property Taxes
27%
$479
Home Insurance
6%
$102
HOA
1%
$9
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0