Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $62,895 initial cash invested.
-3.4%
Cash On Cash
6.58%
Cap Rate
0.98
DSCR
$2,919
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $3,097 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,919
Total Expenses
$3,097
Mortgage P&I
57%
$1,675
Property Taxes
19%
$558
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0