Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.77% first-year return on $62,790 initial cash invested.
-2.77%
Cash On Cash
6.09%
Cap Rate
0.99
DSCR
$2,509
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $2,654 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,509
Total Expenses
$2,654
Mortgage P&I
61%
$1,538
Property Taxes
14%
$359
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0