Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $61,131 initial cash invested.
-10.05%
Cash On Cash
4.95%
Cap Rate
0.75
DSCR
$2,047
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $2,559 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,047
Total Expenses
$2,559
Mortgage P&I
79%
$1,611
Property Taxes
15%
$312
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0