Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.01% first-year return on $62,790 initial cash invested.
-2.01%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$2,041
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $2,146 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,146
Mortgage P&I
74%
$1,509
Property Taxes
0%
$2
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0