Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.13% first-year return on $61,572 initial cash invested.
-7.13%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$2,226
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $2,592 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,572
Downpayment
20%
$58,640
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$2,592
Mortgage P&I
66%
$1,463
Property Taxes
20%
$445
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0