Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.97% first-year return on $61,425 initial cash invested.
-1.97%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$2,426
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,527 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$2,527
Mortgage P&I
61%
$1,481
Property Taxes
13%
$310
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0