Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.09% first-year return on $61,467 initial cash invested.
-1.09%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$2,290
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,346 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,346
Mortgage P&I
66%
$1,511
Property Taxes
6%
$136
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0