Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $62,160 initial cash invested.
-10.75%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$1,745
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,302 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$2,302
Mortgage P&I
86%
$1,496
Property Taxes
14%
$248
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0