Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.53% first-year return on $62,769 initial cash invested.
-4.53%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$2,261
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $2,498 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,261
Total Expenses
$2,498
Mortgage P&I
67%
$1,514
Property Taxes
13%
$291
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0