Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.62% first-year return on $61,677 initial cash invested.
-5.62%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$2,251
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,251 income − $2,540 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,251
Total Expenses
$2,540
Mortgage P&I
65%
$1,469
Property Taxes
16%
$363
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0