Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.38% first-year return on $61,698 initial cash invested.
-3.38%
Cash On Cash
5.96%
Cap Rate
0.96
DSCR
$2,170
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,344 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,344
Mortgage P&I
70%
$1,524
Property Taxes
7%
$142
Home Insurance
5%
$105
HOA
0%
$10
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0