Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $61,950 initial cash invested.
-9.22%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$1,715
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $2,191 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,715
Total Expenses
$2,191
Mortgage P&I
88%
$1,504
Property Taxes
8%
$129
Home Insurance
6%
$103
HOA
0%
$8
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0