Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.87% first-year return on $62,790 initial cash invested.
-5.87%
Cash On Cash
5.44%
Cap Rate
0.86
DSCR
$1,905
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,212 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,905
Total Expenses
$2,212
Mortgage P&I
82%
$1,567
Property Taxes
2%
$46
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0