Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $61,530 initial cash invested.
-9.4%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$1,560
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $2,042 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$2,042
Mortgage P&I
94%
$1,465
Property Taxes
4%
$68
Home Insurance
7%
$103
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0