Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.11% first-year return on $62,979 initial cash invested.
-7.11%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$1,767
Rent
-$373
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
$1,767
Total Expenses
$2,140
Mortgage P&I
85%
$1,509
Property Taxes
4%
$67
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0