Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $61,446 initial cash invested.
-17.95%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$1,510
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $2,429 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$2,429
Mortgage P&I
103%
$1,558
Property Taxes
25%
$370
Home Insurance
7%
$105
HOA
0%
$2
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0