Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $62,454 initial cash invested.
-14.55%
Cash On Cash
3.6%
Cap Rate
0.57
DSCR
$1,777
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $2,534 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$2,534
Mortgage P&I
88%
$1,561
Property Taxes
23%
$403
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0