Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.69% first-year return on $63,819 initial cash invested.
-6.69%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$2,073
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $2,429 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,819
Downpayment
20%
$60,780
Closing costs
1%
$3,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,073
Total Expenses
$2,429
Mortgage P&I
73%
$1,511
Property Taxes
13%
$263
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0