Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $62,097 initial cash invested.
-10.16%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$1,985
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,511 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,511
Mortgage P&I
74%
$1,474
Property Taxes
17%
$334
Home Insurance
5%
$105
HOA
4%
$83
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0