Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.1% first-year return on $61,908 initial cash invested.
-1.1%
Cash On Cash
6.04%
Cap Rate
1.04
DSCR
$2,255
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $2,312 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,908
Downpayment
20%
$58,960
Closing costs
1%
$2,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$2,312
Mortgage P&I
63%
$1,429
Property Taxes
8%
$191
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0