Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.98% first-year return on $61,782 initial cash invested.
-5.98%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$2,213
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $2,521 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,213
Total Expenses
$2,521
Mortgage P&I
65%
$1,447
Property Taxes
18%
$393
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0