Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.56% first-year return on $61,887 initial cash invested.
-7.56%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$1,679
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $2,069 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,679
Total Expenses
$2,069
Mortgage P&I
88%
$1,471
Property Taxes
3%
$54
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0