Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $61,698 initial cash invested.
-11.01%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$1,651
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,651 income − $2,217 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,651
Total Expenses
$2,217
Mortgage P&I
87%
$1,441
Property Taxes
15%
$241
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0