Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $62,475 initial cash invested.
-9.95%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$1,702
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $2,220 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,702
Total Expenses
$2,220
Mortgage P&I
89%
$1,507
Property Taxes
10%
$178
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0