Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.34% first-year return on $62,656 initial cash invested.
-1.34%
Cash On Cash
6.18%
Cap Rate
1.05
DSCR
$2,933
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,656
Downpayment
20%
$59,672
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,933
Total Expenses
$3,003
Mortgage P&I
50%
$1,460
Property Taxes
23%
$676
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0