Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.96% first-year return on $61,215 initial cash invested.
-8.96%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$1,791
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,248 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$2,248
Mortgage P&I
81%
$1,445
Property Taxes
13%
$235
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0