Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.43% first-year return on $61,950 initial cash invested.
-1.43%
Cash On Cash
6.09%
Cap Rate
1.02
DSCR
$2,095
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $2,169 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,095
Total Expenses
$2,169
Mortgage P&I
70%
$1,466
Property Taxes
3%
$54
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0