Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $62,979 initial cash invested.
-8.33%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$2,081
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,081 income − $2,518 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,081
Total Expenses
$2,518
Mortgage P&I
73%
$1,512
Property Taxes
17%
$360
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0