Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.25% first-year return on $63,000 initial cash invested.
-6.25%
Cash On Cash
5.16%
Cap Rate
0.84
DSCR
$1,828
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $2,156 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,828
Total Expenses
$2,156
Mortgage P&I
83%
$1,526
Property Taxes
3%
$50
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0