Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.63% first-year return on $62,685 initial cash invested.
-9.63%
Cash On Cash
4.62%
Cap Rate
0.74
DSCR
$2,160
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,663 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,663
Mortgage P&I
71%
$1,543
Property Taxes
21%
$450
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0