Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $62,979 initial cash invested.
-8.86%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$2,129
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,594 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,594
Mortgage P&I
71%
$1,515
Property Taxes
20%
$421
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0