Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.04% first-year return on $61,362 initial cash invested.
-1.04%
Cash On Cash
6.44%
Cap Rate
1.05
DSCR
$2,469
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $2,522 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,469
Total Expenses
$2,522
Mortgage P&I
61%
$1,497
Property Taxes
11%
$267
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0