Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.7% first-year return on $62,937 initial cash invested.
-5.7%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$2,211
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,510 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,937
Downpayment
20%
$59,940
Closing costs
1%
$2,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$2,510
Mortgage P&I
67%
$1,481
Property Taxes
16%
$353
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0