Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.4% first-year return on $62,727 initial cash invested.
-4.4%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$2,065
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,295 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$2,295
Mortgage P&I
72%
$1,495
Property Taxes
8%
$166
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0