Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.09% first-year return on $62,979 initial cash invested.
-7.09%
Cash On Cash
4.73%
Cap Rate
0.82
DSCR
$2,195
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$2,567
Mortgage P&I
66%
$1,444
Property Taxes
20%
$446
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0