Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.62% first-year return on $61,971 initial cash invested.
-8.62%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$2,049
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $2,494 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,049
Total Expenses
$2,494
Mortgage P&I
72%
$1,476
Property Taxes
19%
$381
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0