Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.17% first-year return on $62,013 initial cash invested.
-3.17%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$2,215
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $2,379 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$2,379
Mortgage P&I
67%
$1,483
Property Taxes
10%
$216
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0