Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $61,446 initial cash invested.
-9.69%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$1,980
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,476
Mortgage P&I
71%
$1,415
Property Taxes
22%
$442
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0