Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.95% first-year return on $61,488 initial cash invested.
-5.95%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$2,106
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,411 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,488
Downpayment
20%
$58,560
Closing costs
1%
$2,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,411
Mortgage P&I
71%
$1,493
Property Taxes
13%
$266
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0