Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.32% first-year return on $63,000 initial cash invested.
-4.32%
Cash On Cash
6.1%
Cap Rate
0.93
DSCR
$2,114
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,341 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,114
Total Expenses
$2,341
Mortgage P&I
78%
$1,646
Property Taxes
2%
$32
Home Insurance
5%
$105
HOA
0%
$8
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0