Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.23% first-year return on $63,672 initial cash invested.
-1.23%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$2,569
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $2,634 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,672
Downpayment
20%
$60,640
Closing costs
1%
$3,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$2,634
Mortgage P&I
58%
$1,493
Property Taxes
15%
$386
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0