Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $61,383 initial cash invested.
-0.98%
Cash On Cash
6.4%
Cap Rate
1.06
DSCR
$2,699
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $2,749 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$2,749
Mortgage P&I
55%
$1,474
Property Taxes
17%
$470
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0