Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.43% first-year return on $61,950 initial cash invested.
-6.43%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$1,931
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $2,263 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$2,263
Mortgage P&I
79%
$1,517
Property Taxes
7%
$140
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0