Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.63% first-year return on $63,042 initial cash invested.
-4.63%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,307
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $2,550 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,042
Downpayment
20%
$60,040
Closing costs
1%
$3,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,307
Total Expenses
$2,550
Mortgage P&I
64%
$1,482
Property Taxes
16%
$369
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0