Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.72% first-year return on $61,278 initial cash invested.
-6.72%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$1,778
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $2,121 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$2,121
Mortgage P&I
82%
$1,449
Property Taxes
6%
$111
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0