Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $61,824 initial cash invested.
-8.83%
Cash On Cash
4.86%
Cap Rate
0.77
DSCR
$2,027
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $2,482 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,027
Total Expenses
$2,482
Mortgage P&I
76%
$1,547
Property Taxes
15%
$306
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0