Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $62,790 initial cash invested.
-6.46%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,312
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,650 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,312
Total Expenses
$2,650
Mortgage P&I
64%
$1,488
Property Taxes
20%
$455
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0