Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $62,181 initial cash invested.
-2.39%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$2,380
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,504 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$2,504
Mortgage P&I
66%
$1,568
Property Taxes
9%
$212
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0