Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.8% first-year return on $61,866 initial cash invested.
-3.8%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$2,010
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $2,206 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,206
Mortgage P&I
71%
$1,433
Property Taxes
7%
$148
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0