Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.56% first-year return on $61,257 initial cash invested.
-6.56%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$1,783
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,118 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$2,118
Mortgage P&I
81%
$1,449
Property Taxes
6%
$101
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0