Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.47% first-year return on $62,139 initial cash invested.
-1.47%
Cash On Cash
6.33%
Cap Rate
1.03
DSCR
$2,345
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $2,421 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,345
Total Expenses
$2,421
Mortgage P&I
65%
$1,519
Property Taxes
6%
$138
Home Insurance
4%
$105
HOA
2%
$50
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0