Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $61,950 initial cash invested.
-11.14%
Cash On Cash
4.77%
Cap Rate
0.72
DSCR
$2,201
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,776 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$2,776
Mortgage P&I
74%
$1,637
Property Taxes
19%
$414
Home Insurance
5%
$103
HOA
2%
$50
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0