Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.61% first-year return on $61,803 initial cash invested.
-5.61%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$2,212
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $2,501 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,212
Total Expenses
$2,501
Mortgage P&I
66%
$1,451
Property Taxes
12%
$264
Home Insurance
5%
$111
HOA
4%
$99
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0