Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $61,950 initial cash invested.
-9.18%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$1,718
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $2,192 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,718
Total Expenses
$2,192
Mortgage P&I
86%
$1,476
Property Taxes
10%
$166
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0