Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.49% first-year return on $61,131 initial cash invested.
-0.49%
Cash On Cash
6.2%
Cap Rate
1.07
DSCR
$2,331
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$2,356
Mortgage P&I
61%
$1,411
Property Taxes
9%
$212
Home Insurance
4%
$103
HOA
1%
$23
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0