Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.45% first-year return on $61,152 initial cash invested.
-1.45%
Cash On Cash
6.1%
Cap Rate
1.03
DSCR
$2,340
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,414 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$2,414
Mortgage P&I
61%
$1,438
Property Taxes
11%
$263
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0