Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $61,173 initial cash invested.
-13.1%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$1,890
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $2,558 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,890
Total Expenses
$2,558
Mortgage P&I
78%
$1,466
Property Taxes
26%
$497
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0