Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $61,509 initial cash invested.
-12.7%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$1,681
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $2,332 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,681
Total Expenses
$2,332
Mortgage P&I
93%
$1,571
Property Taxes
12%
$209
Home Insurance
7%
$115
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0