Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.82% first-year return on $61,950 initial cash invested.
-3.82%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$2,267
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $2,464 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,267
Total Expenses
$2,464
Mortgage P&I
65%
$1,481
Property Taxes
13%
$291
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0