Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.49% first-year return on $61,866 initial cash invested.
-9.49%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$1,741
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $2,230 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$2,230
Mortgage P&I
85%
$1,475
Property Taxes
9%
$163
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0