Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $61,572 initial cash invested.
-3.27%
Cash On Cash
5.86%
Cap Rate
0.96
DSCR
$2,183
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $2,351 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,572
Downpayment
20%
$58,640
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$2,351
Mortgage P&I
68%
$1,491
Property Taxes
9%
$190
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0