Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.88% first-year return on $61,236 initial cash invested.
-2.88%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$2,003
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $2,150 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,150
Mortgage P&I
73%
$1,469
Property Taxes
3%
$56
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0