Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $61,047 initial cash invested.
-10.44%
Cash On Cash
4.55%
Cap Rate
0.71
DSCR
$1,796
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $2,327 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,796
Total Expenses
$2,327
Mortgage P&I
86%
$1,544
Property Taxes
11%
$202
Home Insurance
6%
$103
HOA
1%
$10
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0