Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.33% first-year return on $61,761 initial cash invested.
-24.33%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$1,742
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $2,994 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,761
Downpayment
20%
$58,820
Closing costs
1%
$2,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,742
Total Expenses
$2,994
Mortgage P&I
90%
$1,572
Property Taxes
48%
$833
Home Insurance
6%
$103
HOA
2%
$33
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0