Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $63,000 initial cash invested.
-10.32%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$2,589
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,131 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,589
Total Expenses
$3,131
Mortgage P&I
60%
$1,544
Property Taxes
28%
$730
Home Insurance
4%
$105
HOA
3%
$80
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0