Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $62,475 initial cash invested.
-19.23%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$1,513
Rent
-$1,001
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
6.5%
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
$1,513
Total Expenses
$2,514
Mortgage P&I
100%
$1,510
Property Taxes
33%
$506
Home Insurance
7%
$104
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0