Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.81% first-year return on $62,202 initial cash invested.
-0.81%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$2,126
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,168 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,168
Mortgage P&I
70%
$1,493
Property Taxes
0%
$5
Home Insurance
5%
$107
HOA
0%
$10
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0