Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $61,677 initial cash invested.
-4.57%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$2,243
Rent
-$235
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
$61,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,478
Mortgage P&I
64%
$1,426
Property Taxes
11%
$250
Home Insurance
5%
$105
HOA
5%
$114
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0