Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $61,194 initial cash invested.
-8.31%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$1,755
Rent
-$424
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
$61,194
Downpayment
20%
$58,280
Closing costs
1%
$2,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$2,179
Mortgage P&I
81%
$1,421
Property Taxes
11%
$198
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0