Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $61,950 initial cash invested.
-10.34%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$1,568
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $2,102 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,568
Total Expenses
$2,102
Mortgage P&I
93%
$1,464
Property Taxes
8%
$128
Home Insurance
7%
$103
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0