Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.79% first-year return on $62,979 initial cash invested.
-16.79%
Cash On Cash
3.11%
Cap Rate
0.49
DSCR
$1,267
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,267 income − $2,148 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,267
Total Expenses
$2,148
Mortgage P&I
126%
$1,594
Property Taxes
9%
$120
Home Insurance
8%
$105
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0