Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $61,782 initial cash invested.
-8.33%
Cash On Cash
5.3%
Cap Rate
0.81
DSCR
$2,440
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,869 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$2,869
Mortgage P&I
66%
$1,606
Property Taxes
21%
$510
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0