Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.39% first-year return on $63,252 initial cash invested.
-6.39%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$2,134
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,471 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,252
Downpayment
20%
$60,240
Closing costs
1%
$3,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$2,471
Mortgage P&I
70%
$1,490
Property Taxes
15%
$323
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0