Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $61,530 initial cash invested.
-10.36%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$1,537
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $2,068 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,537
Total Expenses
$2,068
Mortgage P&I
95%
$1,454
Property Taxes
5%
$74
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0