Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.65% first-year return on $61,194 initial cash invested.
-7.65%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$1,888
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $2,278 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,194
Downpayment
20%
$58,280
Closing costs
1%
$2,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$2,278
Mortgage P&I
79%
$1,487
Property Taxes
10%
$198
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0