Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $61,152 initial cash invested.
-9.6%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$1,709
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$2,198
Mortgage P&I
84%
$1,431
Property Taxes
13%
$220
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0