Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $62,706 initial cash invested.
-14.16%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$1,585
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $2,325 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,706
Downpayment
20%
$59,720
Closing costs
1%
$2,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,585
Total Expenses
$2,325
Mortgage P&I
96%
$1,516
Property Taxes
18%
$291
Home Insurance
7%
$107
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0