Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.39% first-year return on $61,551 initial cash invested.
-6.39%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$2,151
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,479 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,551
Downpayment
20%
$58,620
Closing costs
1%
$2,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,151
Total Expenses
$2,479
Mortgage P&I
68%
$1,455
Property Taxes
14%
$307
Home Insurance
5%
$103
HOA
3%
$54
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0