Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $62,979 initial cash invested.
-9.76%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$1,842
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,354 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,842
Total Expenses
$2,354
Mortgage P&I
83%
$1,536
Property Taxes
12%
$221
Home Insurance
6%
$105
HOA
1%
$13
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0