Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $63,210 initial cash invested.
-6.55%
Cash On Cash
5.69%
Cap Rate
0.86
DSCR
$2,402
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,747 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$2,747
Mortgage P&I
69%
$1,652
Property Taxes
15%
$361
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0