Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $61,110 initial cash invested.
-10.6%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$2,117
Rent
-$540
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,657
Mortgage P&I
68%
$1,435
Property Taxes
26%
$557
Home Insurance
5%
$105
HOA
0%
$9
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0