Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.71% first-year return on $62,979 initial cash invested.
-4.71%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$2,412
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $2,659 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,412
Total Expenses
$2,659
Mortgage P&I
61%
$1,467
Property Taxes
19%
$459
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0