Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $61,005 initial cash invested.
-8.77%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$1,863
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $2,309 expenses = $446 out of pocket
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
$1,863
Total Expenses
$2,309
Mortgage P&I
78%
$1,457
Property Taxes
14%
$263
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0