Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.56% first-year return on $62,979 initial cash invested.
-7.56%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$1,950
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,347 expenses = $397 out of pocket
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
$1,950
Total Expenses
$2,347
Mortgage P&I
77%
$1,511
Property Taxes
11%
$223
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0