Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.96% first-year return on $61,173 initial cash invested.
-0.96%
Cash On Cash
6.11%
Cap Rate
1.04
DSCR
$2,138
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,187 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,173
Downpayment
20%
$58,260
Closing costs
1%
$2,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,138
Total Expenses
$2,187
Mortgage P&I
67%
$1,425
Property Taxes
5%
$101
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0