Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.29% first-year return on $63,735 initial cash invested.
-4.29%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,173
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $2,401 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$2,401
Mortgage P&I
70%
$1,528
Property Taxes
9%
$192
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0