Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.2% first-year return on $63,000 initial cash invested.
-3.2%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$1,989
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,157 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,989
Total Expenses
$2,157
Mortgage P&I
75%
$1,489
Property Taxes
2%
$47
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0