Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.35% first-year return on $62,979 initial cash invested.
-3.35%
Cash On Cash
5.91%
Cap Rate
0.96
DSCR
$2,399
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $2,575 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,399
Total Expenses
$2,575
Mortgage P&I
64%
$1,532
Property Taxes
13%
$314
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0