Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.79% first-year return on $61,887 initial cash invested.
-4.79%
Cash On Cash
6.19%
Cap Rate
0.93
DSCR
$2,611
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $2,858 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,611
Total Expenses
$2,858
Mortgage P&I
63%
$1,637
Property Taxes
17%
$436
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0