Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.65% first-year return on $63,021 initial cash invested.
-29.65%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,535
Rent
-$1,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $3,092 expenses = $1,557 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,535
Total Expenses
$3,092
Mortgage P&I
98%
$1,498
Property Taxes
71%
$1,085
Home Insurance
7%
$109
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0