Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $61,341 initial cash invested.
-6.83%
Cash On Cash
5.37%
Cap Rate
0.84
DSCR
$2,042
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,391 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$2,391
Mortgage P&I
76%
$1,554
Property Taxes
10%
$203
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0