Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.89% first-year return on $63,000 initial cash invested.
-1.89%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$2,200
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $2,299 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,200
Total Expenses
$2,299
Mortgage P&I
69%
$1,522
Property Taxes
5%
$100
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0