Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $63,042 initial cash invested.
-14.75%
Cash On Cash
3.74%
Cap Rate
0.59
DSCR
$2,267
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $3,042 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,267
Total Expenses
$3,042
Mortgage P&I
70%
$1,598
Property Taxes
30%
$685
Home Insurance
5%
$107
HOA
3%
$63
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0