Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.95% first-year return on $63,462 initial cash invested.
-3.95%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$2,001
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $2,210 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,001
Total Expenses
$2,210
Mortgage P&I
75%
$1,500
Property Taxes
5%
$90
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0