Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $62,769 initial cash invested.
-12.69%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$1,676
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $2,340 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,676
Total Expenses
$2,340
Mortgage P&I
89%
$1,494
Property Taxes
18%
$304
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0