Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.96% first-year return on $63,000 initial cash invested.
-3.96%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$2,241
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,449 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,241
Total Expenses
$2,449
Mortgage P&I
67%
$1,500
Property Taxes
12%
$262
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0