Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.79% first-year return on $61,299 initial cash invested.
-5.79%
Cash On Cash
5.47%
Cap Rate
0.88
DSCR
$2,193
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,489 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,489
Mortgage P&I
69%
$1,516
Property Taxes
14%
$297
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0