Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.42% first-year return on $62,391 initial cash invested.
-6.42%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$1,932
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $2,266 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$2,266
Mortgage P&I
77%
$1,488
Property Taxes
9%
$170
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0