Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.89% first-year return on $61,425 initial cash invested.
-2.89%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$1,950
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,098 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,098
Mortgage P&I
74%
$1,443
Property Taxes
2%
$45
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0