Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $61,719 initial cash invested.
-8.03%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$1,903
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,903 income − $2,316 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,903
Total Expenses
$2,316
Mortgage P&I
79%
$1,495
Property Taxes
11%
$210
Home Insurance
6%
$105
HOA
1%
$12
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0