Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.84% first-year return on $62,979 initial cash invested.
-10.84%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$1,511
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $2,080 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,511
Total Expenses
$2,080
Mortgage P&I
101%
$1,523
Property Taxes
4%
$58
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0