Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.05% first-year return on $62,979 initial cash invested.
-26.05%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$817
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$817 income − $2,184 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$817
Total Expenses
$2,184
Mortgage P&I
190%
$1,552
Property Taxes
38%
$314
Home Insurance
13%
$105
HOA
0%
$0
Property Management
10%
$82
CapEx
5%
$41
Vacancy
6%
$49
Maintenance
5%
$41
Other
0%
$0