Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.11% first-year return on $63,021 initial cash invested.
-4.11%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$2,260
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $2,476 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,476
Mortgage P&I
65%
$1,479
Property Taxes
8%
$176
Home Insurance
5%
$114
HOA
5%
$119
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0