Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.84% first-year return on $61,152 initial cash invested.
-1.84%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,211
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,305 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$2,305
Mortgage P&I
66%
$1,462
Property Taxes
8%
$166
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0