Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $61,236 initial cash invested.
-14.54%
Cash On Cash
3.64%
Cap Rate
0.58
DSCR
$1,828
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $2,570 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,828
Total Expenses
$2,570
Mortgage P&I
84%
$1,536
Property Taxes
19%
$347
Home Insurance
6%
$105
HOA
6%
$107
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0