Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $63,714 initial cash invested.
-7.61%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$1,814
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,218 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,714
Downpayment
20%
$60,680
Closing costs
1%
$3,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,218
Mortgage P&I
85%
$1,542
Property Taxes
5%
$96
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0