Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.08% first-year return on $63,546 initial cash invested.
-6.08%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$1,976
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $2,298 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$2,298
Mortgage P&I
76%
$1,499
Property Taxes
8%
$159
Home Insurance
5%
$108
HOA
1%
$17
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0