Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $61,341 initial cash invested.
-10%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$1,933
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,444 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,933
Total Expenses
$2,444
Mortgage P&I
73%
$1,414
Property Taxes
22%
$422
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0