Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.34% first-year return on $61,740 initial cash invested.
-3.34%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$1,972
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $2,144 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$2,144
Mortgage P&I
74%
$1,467
Property Taxes
3%
$61
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0