Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $61,425 initial cash invested.
-11.1%
Cash On Cash
4.79%
Cap Rate
0.72
DSCR
$2,199
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,767 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$2,767
Mortgage P&I
74%
$1,625
Property Taxes
21%
$467
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0