Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.99% first-year return on $61,593 initial cash invested.
-0.99%
Cash On Cash
6.54%
Cap Rate
1.05
DSCR
$2,460
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,511 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,511
Mortgage P&I
62%
$1,527
Property Taxes
10%
$241
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0