Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.37% first-year return on $62,979 initial cash invested.
-1.37%
Cash On Cash
6.45%
Cap Rate
1.03
DSCR
$2,495
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,495 income − $2,567 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,495
Total Expenses
$2,567
Mortgage P&I
62%
$1,558
Property Taxes
10%
$254
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0