Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.11% first-year return on $61,047 initial cash invested.
-5.11%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$2,112
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $2,372 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,112
Total Expenses
$2,372
Mortgage P&I
70%
$1,469
Property Taxes
12%
$248
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0