Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.01% first-year return on $61,278 initial cash invested.
-7.01%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$1,997
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $2,355 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$2,355
Mortgage P&I
73%
$1,455
Property Taxes
12%
$243
Home Insurance
6%
$114
HOA
1%
$23
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0