Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $61,866 initial cash invested.
-10.67%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$1,684
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $2,234 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$2,234
Mortgage P&I
86%
$1,454
Property Taxes
14%
$238
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0