Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.76% first-year return on $61,236 initial cash invested.
-3.76%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$1,842
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,034 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,034
Mortgage P&I
78%
$1,444
Property Taxes
0%
$8
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0