Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.59% first-year return on $61,782 initial cash invested.
-8.59%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$1,790
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,232 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,232
Mortgage P&I
83%
$1,477
Property Taxes
10%
$184
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0