Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $61,362 initial cash invested.
-7.71%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$1,972
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $2,366 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$2,366
Mortgage P&I
77%
$1,515
Property Taxes
11%
$223
Home Insurance
5%
$105
HOA
1%
$10
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0