Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.93% first-year return on $61,026 initial cash invested.
-3.93%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$2,085
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,085
Total Expenses
$2,285
Mortgage P&I
69%
$1,436
Property Taxes
9%
$190
Home Insurance
5%
$103
HOA
1%
$15
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0