Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $61,215 initial cash invested.
-4.84%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$1,931
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $2,178 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$2,178
Mortgage P&I
74%
$1,436
Property Taxes
4%
$73
Home Insurance
9%
$166
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0