Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $62,979 initial cash invested.
-6.78%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,152
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,508 expenses = $356 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
$2,152
Total Expenses
$2,508
Mortgage P&I
70%
$1,510
Property Taxes
15%
$333
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0