Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.95% first-year return on $62,979 initial cash invested.
-0.95%
Cash On Cash
6.65%
Cap Rate
1.04
DSCR
$2,378
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,428 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,378
Total Expenses
$2,428
Mortgage P&I
67%
$1,594
Property Taxes
5%
$110
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0