Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $62,034 initial cash invested.
-9.58%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$1,883
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $2,378 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,034
Downpayment
20%
$59,080
Closing costs
1%
$2,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,883
Total Expenses
$2,378
Mortgage P&I
78%
$1,470
Property Taxes
17%
$314
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0