Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.08% first-year return on $61,635 initial cash invested.
-3.08%
Cash On Cash
5.68%
Cap Rate
0.97
DSCR
$2,328
Rent
-$158
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
$2,328
Total Expenses
$2,486
Mortgage P&I
61%
$1,431
Property Taxes
13%
$309
Home Insurance
5%
$105
HOA
2%
$36
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0