Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $61,719 initial cash invested.
-7.29%
Cash On Cash
4.63%
Cap Rate
0.8
DSCR
$1,800
Rent
-$375
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,175
Mortgage P&I
79%
$1,420
Property Taxes
10%
$182
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0