Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $61,362 initial cash invested.
-4.89%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$2,037
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $2,287 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,037
Total Expenses
$2,287
Mortgage P&I
72%
$1,464
Property Taxes
7%
$145
Home Insurance
5%
$103
HOA
2%
$45
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0