Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $63,252 initial cash invested.
-10.83%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$1,620
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $2,191 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,252
Downpayment
20%
$60,240
Closing costs
1%
$3,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$2,191
Mortgage P&I
93%
$1,505
Property Taxes
10%
$158
Home Insurance
7%
$107
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0