Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $63,651 initial cash invested.
-14.99%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$1,806
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,601 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,651
Downpayment
20%
$60,620
Closing costs
1%
$3,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$2,601
Mortgage P&I
84%
$1,519
Property Taxes
28%
$506
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0