Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $61,719 initial cash invested.
-12.25%
Cash On Cash
4.49%
Cap Rate
0.68
DSCR
$2,040
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,670 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,670
Mortgage P&I
80%
$1,627
Property Taxes
18%
$375
Home Insurance
5%
$105
HOA
2%
$33
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0