Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.88% first-year return on $62,979 initial cash invested.
-8.88%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$1,791
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,257 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,791
Total Expenses
$2,257
Mortgage P&I
85%
$1,528
Property Taxes
9%
$158
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0