Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.38% first-year return on $61,047 initial cash invested.
-2.38%
Cash On Cash
6.17%
Cap Rate
1
DSCR
$2,316
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,437 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$2,437
Mortgage P&I
65%
$1,500
Property Taxes
10%
$230
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0