Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.11% first-year return on $62,979 initial cash invested.
-7.11%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$2,278
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,651 expenses = $373 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
$2,278
Total Expenses
$2,651
Mortgage P&I
66%
$1,509
Property Taxes
19%
$444
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0