Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.91% first-year return on $62,979 initial cash invested.
-5.91%
Cash On Cash
5.41%
Cap Rate
0.87
DSCR
$2,267
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $2,577 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,267
Total Expenses
$2,577
Mortgage P&I
68%
$1,549
Property Taxes
15%
$334
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0