Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $62,874 initial cash invested.
-16.8%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$1,199
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,199 income − $2,079 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,199
Total Expenses
$2,079
Mortgage P&I
128%
$1,533
Property Taxes
11%
$129
Home Insurance
9%
$105
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0