Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.9% first-year return on $63,000 initial cash invested.
-0.9%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$2,347
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,394 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$2,394
Mortgage P&I
63%
$1,484
Property Taxes
7%
$172
Home Insurance
4%
$105
HOA
1%
$23
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0