Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $62,517 initial cash invested.
-10.83%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$1,687
Rent
-$564
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$2,251
Mortgage P&I
84%
$1,424
Property Taxes
17%
$284
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0