Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $61,509 initial cash invested.
-8.27%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$1,984
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $2,408 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$2,408
Mortgage P&I
75%
$1,484
Property Taxes
15%
$304
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0