Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.54% first-year return on $61,950 initial cash invested.
-26.54%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$1,370
Rent
-$1,370
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$2,740
Mortgage P&I
115%
$1,570
Property Taxes
30%
$414
Home Insurance
8%
$103
HOA
22%
$298
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...