Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $61,425 initial cash invested.
-21.24%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$1,951
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $3,038 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,951
Total Expenses
$3,038
Mortgage P&I
75%
$1,469
Property Taxes
49%
$956
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0