Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.72% first-year return on $61,446 initial cash invested.
-1.72%
Cash On Cash
5.86%
Cap Rate
1.01
DSCR
$2,144
Rent
-$88
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,144
Total Expenses
$2,232
Mortgage P&I
66%
$1,410
Property Taxes
7%
$160
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0