Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.52% first-year return on $62,979 initial cash invested.
-1.52%
Cash On Cash
6.06%
Cap Rate
1.04
DSCR
$2,808
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,888 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,808
Total Expenses
$2,888
Mortgage P&I
52%
$1,454
Property Taxes
21%
$600
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0