Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $62,979 initial cash invested.
-8.08%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,439
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,863 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,439
Total Expenses
$2,863
Mortgage P&I
61%
$1,493
Property Taxes
26%
$631
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0