Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.08% first-year return on $61,152 initial cash invested.
-2.08%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$2,380
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,486 expenses = $106 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
$2,380
Total Expenses
$2,486
Mortgage P&I
61%
$1,442
Property Taxes
13%
$320
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0