Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.55% first-year return on $61,005 initial cash invested.
-1.55%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$2,174
Rent
-$79
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$2,253
Mortgage P&I
67%
$1,451
Property Taxes
5%
$115
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0