Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.1% first-year return on $63,021 initial cash invested.
-0.1%
Cash On Cash
6.77%
Cap Rate
1.08
DSCR
$2,474
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $2,479 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,474
Total Expenses
$2,479
Mortgage P&I
64%
$1,575
Property Taxes
7%
$177
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0