Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.12% first-year return on $61,887 initial cash invested.
-5.12%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$2,160
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,424 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,160
Total Expenses
$2,424
Mortgage P&I
67%
$1,454
Property Taxes
8%
$171
Home Insurance
5%
$102
HOA
6%
$135
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0