Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.12% first-year return on $61,614 initial cash invested.
-8.12%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$1,638
Rent
-$417
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
$61,614
Downpayment
20%
$58,680
Closing costs
1%
$2,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$2,055
Mortgage P&I
86%
$1,415
Property Taxes
7%
$107
Home Insurance
7%
$107
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0