Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $61,950 initial cash invested.
-11.74%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$1,688
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $2,294 expenses = $606 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
$1,688
Total Expenses
$2,294
Mortgage P&I
87%
$1,475
Property Taxes
16%
$278
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0