Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.23% first-year return on $62,013 initial cash invested.
-2.23%
Cash On Cash
5.79%
Cap Rate
0.99
DSCR
$2,019
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,134 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$2,134
Mortgage P&I
71%
$1,440
Property Taxes
3%
$64
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0