Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.35% first-year return on $61,761 initial cash invested.
-11.35%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$1,560
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $2,144 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,761
Downpayment
20%
$58,820
Closing costs
1%
$2,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$2,144
Mortgage P&I
97%
$1,506
Property Taxes
8%
$125
Home Insurance
7%
$107
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0