Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $62,244 initial cash invested.
-20.3%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$1,624
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $2,677 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,244
Downpayment
20%
$59,280
Closing costs
1%
$2,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$2,677
Mortgage P&I
91%
$1,485
Property Taxes
42%
$680
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0