Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.64% first-year return on $61,950 initial cash invested.
-8.64%
Cash On Cash
4.39%
Cap Rate
0.75
DSCR
$1,742
Rent
-$446
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
6.2%
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
$1,742
Total Expenses
$2,188
Mortgage P&I
82%
$1,437
Property Taxes
11%
$193
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0