Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $61,635 initial cash invested.
-10.09%
Cash On Cash
4.51%
Cap Rate
0.72
DSCR
$1,576
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $2,094 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,576
Total Expenses
$2,094
Mortgage P&I
98%
$1,542
Property Taxes
2%
$36
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0