Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $61,614 initial cash invested.
-12.5%
Cash On Cash
4.59%
Cap Rate
0.67
DSCR
$1,783
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,425 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,614
Downpayment
20%
$58,680
Closing costs
1%
$2,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$2,425
Mortgage P&I
94%
$1,676
Property Taxes
10%
$178
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0