Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $63,840 initial cash invested.
-10.9%
Cash On Cash
4.33%
Cap Rate
0.7
DSCR
$2,137
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,717 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$2,717
Mortgage P&I
74%
$1,571
Property Taxes
21%
$449
Home Insurance
5%
$112
HOA
1%
$29
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0