Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $62,055 initial cash invested.
-10.89%
Cash On Cash
4.75%
Cap Rate
0.71
DSCR
$1,787
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $2,350 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$2,350
Mortgage P&I
92%
$1,644
Property Taxes
8%
$137
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0