Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.35% first-year return on $61,950 initial cash invested.
-6.35%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$1,892
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,892 income − $2,220 expenses = $328 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
$1,892
Total Expenses
$2,220
Mortgage P&I
80%
$1,507
Property Taxes
5%
$102
Home Insurance
5%
$103
HOA
1%
$15
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0