Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.62% first-year return on $61,740 initial cash invested.
-3.62%
Cash On Cash
5.41%
Cap Rate
0.94
DSCR
$1,929
Rent
-$186
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,115
Mortgage P&I
73%
$1,416
Property Taxes
5%
$95
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0