Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $61,950 initial cash invested.
-12.96%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$1,883
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $2,552 expenses = $669 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
$1,883
Total Expenses
$2,552
Mortgage P&I
79%
$1,486
Property Taxes
25%
$474
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0