Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $62,895 initial cash invested.
-9.31%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$2,019
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,507 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$2,507
Mortgage P&I
74%
$1,491
Property Taxes
19%
$386
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0