Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.58% first-year return on $61,110 initial cash invested.
-10.58%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$1,538
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $2,077 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,538
Total Expenses
$2,077
Mortgage P&I
96%
$1,477
Property Taxes
6%
$98
Home Insurance
7%
$102
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0