Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.17% first-year return on $61,677 initial cash invested.
-3.17%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$2,167
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$2,330
Mortgage P&I
68%
$1,466
Property Taxes
8%
$180
Home Insurance
5%
$104
HOA
1%
$17
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0