Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.64% first-year return on $62,790 initial cash invested.
-1.64%
Cash On Cash
6.08%
Cap Rate
1.02
DSCR
$2,212
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $2,298 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,212
Total Expenses
$2,298
Mortgage P&I
67%
$1,489
Property Taxes
4%
$86
Home Insurance
5%
$105
HOA
2%
$42
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0