Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.09% first-year return on $61,299 initial cash invested.
-5.09%
Cash On Cash
5.89%
Cap Rate
0.9
DSCR
$1,965
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $2,225 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$2,225
Mortgage P&I
81%
$1,595
Property Taxes
3%
$64
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0