Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.41% first-year return on $61,845 initial cash invested.
-2.41%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$2,329
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $2,453 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,329
Total Expenses
$2,453
Mortgage P&I
63%
$1,470
Property Taxes
11%
$264
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0