Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $62,727 initial cash invested.
-17.98%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$1,443
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $2,383 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,443
Total Expenses
$2,383
Mortgage P&I
107%
$1,543
Property Taxes
24%
$348
Home Insurance
8%
$117
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0