Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $62,076 initial cash invested.
-8.49%
Cash On Cash
5.18%
Cap Rate
0.79
DSCR
$2,146
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $2,585 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,076
Downpayment
20%
$59,120
Closing costs
1%
$2,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$2,585
Mortgage P&I
75%
$1,608
Property Taxes
15%
$314
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0