Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $61,719 initial cash invested.
-9.78%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$1,939
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,442 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,939
Total Expenses
$2,442
Mortgage P&I
77%
$1,486
Property Taxes
18%
$350
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0