Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $61,950 initial cash invested.
-5.58%
Cash On Cash
5.14%
Cap Rate
0.87
DSCR
$1,917
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $2,205 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,917
Total Expenses
$2,205
Mortgage P&I
76%
$1,455
Property Taxes
8%
$148
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0