Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $62,685 initial cash invested.
-18.95%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$1,328
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,328 income − $2,318 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,328
Total Expenses
$2,318
Mortgage P&I
116%
$1,547
Property Taxes
24%
$322
Home Insurance
8%
$104
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0