Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.66% first-year return on $61,299 initial cash invested.
-4.66%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$1,881
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $2,119 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,881
Total Expenses
$2,119
Mortgage P&I
78%
$1,465
Property Taxes
3%
$60
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0