Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $61,992 initial cash invested.
-5.48%
Cash On Cash
5.91%
Cap Rate
0.89
DSCR
$2,114
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,397 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,992
Downpayment
20%
$59,040
Closing costs
1%
$2,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,397
Mortgage P&I
77%
$1,631
Property Taxes
6%
$122
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0