Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.55% first-year return on $61,320 initial cash invested.
-9.55%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$1,673
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$2,161
Mortgage P&I
88%
$1,469
Property Taxes
9%
$155
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0