Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.55% first-year return on $61,950 initial cash invested.
-4.55%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$1,979
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $2,214 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,979
Total Expenses
$2,214
Mortgage P&I
76%
$1,500
Property Taxes
5%
$96
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0