Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.53% first-year return on $61,467 initial cash invested.
-4.53%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$1,828
Rent
-$232
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,828
Total Expenses
$2,060
Mortgage P&I
80%
$1,468
Property Taxes
1%
$10
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0