Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.64% first-year return on $61,803 initial cash invested.
-4.64%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$2,617
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $2,856 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$2,856
Mortgage P&I
57%
$1,501
Property Taxes
22%
$569
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0