Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.35% first-year return on $61,929 initial cash invested.
-8.35%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$1,768
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $2,199 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,768
Total Expenses
$2,199
Mortgage P&I
84%
$1,477
Property Taxes
9%
$166
Home Insurance
5%
$91
HOA
0%
$6
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0