Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.56% first-year return on $61,278 initial cash invested.
-7.56%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$2,090
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $2,476 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$2,476
Mortgage P&I
70%
$1,473
Property Taxes
17%
$358
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0