Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $61,929 initial cash invested.
-10.44%
Cash On Cash
3.9%
Cap Rate
0.68
DSCR
$1,779
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,318
Mortgage P&I
79%
$1,408
Property Taxes
18%
$328
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0