Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $61,845 initial cash invested.
-10.63%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$1,599
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,599
Total Expenses
$2,147
Mortgage P&I
90%
$1,440
Property Taxes
12%
$186
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0