Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $62,034 initial cash invested.
-7.78%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$1,704
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $2,106 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,034
Downpayment
20%
$59,080
Closing costs
1%
$2,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$2,106
Mortgage P&I
86%
$1,463
Property Taxes
6%
$94
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0