Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.41% first-year return on $61,971 initial cash invested.
-4.41%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$2,055
Rent
-$228
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$2,283
Mortgage P&I
69%
$1,421
Property Taxes
10%
$213
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0