Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $62,979 initial cash invested.
-17.05%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$1,002
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,002
Total Expenses
$1,897
Mortgage P&I
152%
$1,519
Property Taxes
1%
$13
Home Insurance
10%
$105
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0