Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.63% first-year return on $61,740 initial cash invested.
-4.63%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$2,404
Rent
-$238
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,404
Total Expenses
$2,642
Mortgage P&I
60%
$1,454
Property Taxes
19%
$460
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0