Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.81% first-year return on $61,299 initial cash invested.
-10.81%
Cash On Cash
4.35%
Cap Rate
0.69
DSCR
$1,599
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $2,151 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,599
Total Expenses
$2,151
Mortgage P&I
96%
$1,529
Property Taxes
6%
$101
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0