Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $63,000 initial cash invested.
-17.2%
Cash On Cash
3.43%
Cap Rate
0.51
DSCR
$1,791
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,694 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$2,694
Mortgage P&I
93%
$1,670
Property Taxes
25%
$453
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0