Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.42% first-year return on $62,097 initial cash invested.
-7.42%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$1,742
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $2,126 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,742
Total Expenses
$2,126
Mortgage P&I
87%
$1,508
Property Taxes
3%
$59
Home Insurance
6%
$106
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0