Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $62,685 initial cash invested.
-9.69%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$2,379
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,885 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,885
Mortgage P&I
63%
$1,501
Property Taxes
26%
$621
Home Insurance
4%
$104
HOA
2%
$40
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0