Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.5% first-year return on $61,257 initial cash invested.
-8.5%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$1,928
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,362 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,362
Mortgage P&I
78%
$1,512
Property Taxes
13%
$244
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0