Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.28% first-year return on $61,635 initial cash invested.
-4.28%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$2,155
Rent
-$220
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
$61,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$2,375
Mortgage P&I
66%
$1,432
Property Taxes
12%
$260
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0