Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.17% first-year return on $61,026 initial cash invested.
-4.17%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$2,327
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $2,539 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$2,539
Mortgage P&I
63%
$1,476
Property Taxes
16%
$370
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0