Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $61,929 initial cash invested.
-13.99%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$1,800
Rent
-$722
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
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,522
Mortgage P&I
87%
$1,570
Property Taxes
20%
$353
Home Insurance
6%
$103
HOA
2%
$28
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...