Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.33% first-year return on $62,160 initial cash invested.
-6.33%
Cash On Cash
5.67%
Cap Rate
0.86
DSCR
$2,126
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,454 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,454
Mortgage P&I
76%
$1,621
Property Taxes
8%
$175
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0