Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $61,068 initial cash invested.
-7.9%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$2,045
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,068
Downpayment
20%
$58,160
Closing costs
1%
$2,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$2,447
Mortgage P&I
69%
$1,421
Property Taxes
20%
$399
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0