Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.67% first-year return on $62,118 initial cash invested.
-7.67%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$1,928
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,325 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,118
Downpayment
20%
$59,160
Closing costs
1%
$2,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,325
Mortgage P&I
76%
$1,469
Property Taxes
13%
$250
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0