Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.96% first-year return on $62,979 initial cash invested.
-1.96%
Cash On Cash
6.15%
Cap Rate
1.01
DSCR
$2,242
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $2,345 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,242
Total Expenses
$2,345
Mortgage P&I
68%
$1,528
Property Taxes
6%
$129
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0