Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.23% first-year return on $61,635 initial cash invested.
-1.23%
Cash On Cash
6.82%
Cap Rate
1.06
DSCR
$3,044
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,107 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,044
Total Expenses
$3,107
Mortgage P&I
52%
$1,579
Property Taxes
21%
$634
Home Insurance
3%
$103
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0