Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.63% first-year return on $61,887 initial cash invested.
-8.63%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$2,088
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $2,533 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,088
Total Expenses
$2,533
Mortgage P&I
72%
$1,504
Property Taxes
17%
$362
Home Insurance
5%
$105
HOA
1%
$20
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0