Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $61,782 initial cash invested.
-6.02%
Cash On Cash
5.78%
Cap Rate
0.87
DSCR
$2,092
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,402 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,092
Total Expenses
$2,402
Mortgage P&I
78%
$1,623
Property Taxes
3%
$59
Home Insurance
5%
$105
HOA
3%
$70
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0