Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $62,979 initial cash invested.
-17.28%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$1,360
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,360 income − $2,267 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,360
Total Expenses
$2,267
Mortgage P&I
113%
$1,531
Property Taxes
20%
$277
Home Insurance
8%
$105
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0