Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.65% first-year return on $61,929 initial cash invested.
-9.65%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$1,683
Rent
-$498
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$2,181
Mortgage P&I
86%
$1,447
Property Taxes
11%
$192
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0