Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.25% first-year return on $61,530 initial cash invested.
-0.25%
Cash On Cash
6.26%
Cap Rate
1.07
DSCR
$2,360
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,373
Mortgage P&I
60%
$1,424
Property Taxes
10%
$232
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0