Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $61,929 initial cash invested.
-7.38%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$2,043
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,424 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$2,424
Mortgage P&I
73%
$1,490
Property Taxes
15%
$300
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0