Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $61,950 initial cash invested.
-7.61%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$2,368
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,761 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,368
Total Expenses
$2,761
Mortgage P&I
61%
$1,453
Property Taxes
25%
$590
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0