Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.14% first-year return on $61,215 initial cash invested.
-7.14%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$2,008
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $2,372 expenses = $364 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
$2,008
Total Expenses
$2,372
Mortgage P&I
72%
$1,437
Property Taxes
15%
$311
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0