Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $61,845 initial cash invested.
-3.12%
Cash On Cash
5.78%
Cap Rate
0.96
DSCR
$2,036
Rent
-$161
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,036
Total Expenses
$2,197
Mortgage P&I
73%
$1,478
Property Taxes
4%
$86
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0