Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.81% first-year return on $61,110 initial cash invested.
-0.81%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,367
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $2,408 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$2,408
Mortgage P&I
62%
$1,458
Property Taxes
10%
$230
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0