Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $63,609 initial cash invested.
-19.79%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,339
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,339 income − $2,388 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,339
Total Expenses
$2,388
Mortgage P&I
116%
$1,551
Property Taxes
17%
$223
Home Insurance
11%
$149
HOA
9%
$117
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0