Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.66% first-year return on $61,656 initial cash invested.
-5.66%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$2,093
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,093
Total Expenses
$2,384
Mortgage P&I
68%
$1,433
Property Taxes
14%
$298
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0