Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.56% first-year return on $61,992 initial cash invested.
-6.56%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$1,740
Rent
-$339
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,992
Downpayment
20%
$59,040
Closing costs
1%
$2,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,079
Mortgage P&I
84%
$1,461
Property Taxes
4%
$61
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0