Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.55% first-year return on $62,790 initial cash invested.
-7.55%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$2,249
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $2,644 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,249
Total Expenses
$2,644
Mortgage P&I
67%
$1,504
Property Taxes
17%
$390
Home Insurance
5%
$105
HOA
3%
$61
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0