Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.85% first-year return on $61,509 initial cash invested.
-5.85%
Cash On Cash
5.28%
Cap Rate
0.86
DSCR
$1,961
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $2,261 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$2,261
Mortgage P&I
76%
$1,490
Property Taxes
6%
$123
Home Insurance
5%
$105
HOA
2%
$33
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0