Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9% first-year return on $62,790 initial cash invested.
-9%
Cash On Cash
4.69%
Cap Rate
0.75
DSCR
$1,720
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $2,191 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,720
Total Expenses
$2,191
Mortgage P&I
90%
$1,554
Property Taxes
5%
$85
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0