Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.43% first-year return on $63,378 initial cash invested.
-4.43%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$1,940
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,174 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,174
Mortgage P&I
77%
$1,498
Property Taxes
3%
$64
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0