Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.35% first-year return on $62,979 initial cash invested.
-7.35%
Cash On Cash
4.99%
Cap Rate
0.81
DSCR
$1,866
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,252 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,866
Total Expenses
$2,252
Mortgage P&I
83%
$1,541
Property Taxes
5%
$90
Home Insurance
6%
$105
HOA
2%
$31
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0