Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.36% first-year return on $61,950 initial cash invested.
-2.36%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$2,300
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,422 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,300
Total Expenses
$2,422
Mortgage P&I
65%
$1,484
Property Taxes
9%
$206
Home Insurance
5%
$104
HOA
1%
$30
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0