Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $62,685 initial cash invested.
-6.13%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$1,887
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $2,207 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,887
Total Expenses
$2,207
Mortgage P&I
79%
$1,489
Property Taxes
6%
$120
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0