Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.29% first-year return on $62,979 initial cash invested.
-8.29%
Cash On Cash
4.91%
Cap Rate
0.79
DSCR
$2,353
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $2,788 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,353
Total Expenses
$2,788
Mortgage P&I
66%
$1,545
Property Taxes
22%
$526
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0