Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.94% first-year return on $61,740 initial cash invested.
-4.94%
Cash On Cash
5.84%
Cap Rate
0.92
DSCR
$2,539
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,539 income − $2,793 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,539
Total Expenses
$2,793
Mortgage P&I
61%
$1,559
Property Taxes
18%
$469
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0