Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.15% first-year return on $61,551 initial cash invested.
-1.15%
Cash On Cash
6.51%
Cap Rate
1.04
DSCR
$2,312
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,371 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,551
Downpayment
20%
$58,620
Closing costs
1%
$2,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,312
Total Expenses
$2,371
Mortgage P&I
66%
$1,533
Property Taxes
7%
$171
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0