Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.7% first-year return on $62,475 initial cash invested.
-6.7%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$1,787
Rent
-$349
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
$62,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$2,136
Mortgage P&I
80%
$1,435
Property Taxes
7%
$125
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0