Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.98% first-year return on $61,824 initial cash invested.
-13.98%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$1,658
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $2,378 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$2,378
Mortgage P&I
90%
$1,494
Property Taxes
21%
$348
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0