Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.21% first-year return on $62,790 initial cash invested.
-10.21%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$1,928
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,462 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,462
Mortgage P&I
80%
$1,533
Property Taxes
17%
$323
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0