Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $61,950 initial cash invested.
-5.13%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$2,447
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $2,712 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,447
Total Expenses
$2,712
Mortgage P&I
62%
$1,506
Property Taxes
19%
$467
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0