Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $62,055 initial cash invested.
-3.09%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$2,077
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,237 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,077
Total Expenses
$2,237
Mortgage P&I
72%
$1,489
Property Taxes
4%
$86
Home Insurance
5%
$105
HOA
1%
$16
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0