Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.81% first-year return on $62,895 initial cash invested.
-11.81%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$1,481
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $2,100 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,481
Total Expenses
$2,100
Mortgage P&I
104%
$1,533
Property Taxes
5%
$77
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0