Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $61,866 initial cash invested.
-4.75%
Cash On Cash
5.88%
Cap Rate
0.92
DSCR
$2,375
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $2,620 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,375
Total Expenses
$2,620
Mortgage P&I
66%
$1,569
Property Taxes
13%
$318
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0