Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.65% first-year return on $61,236 initial cash invested.
-0.65%
Cash On Cash
6.51%
Cap Rate
1.06
DSCR
$2,567
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $2,600 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,567
Total Expenses
$2,600
Mortgage P&I
58%
$1,488
Property Taxes
12%
$303
Home Insurance
4%
$102
HOA
2%
$40
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0