Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $62,538 initial cash invested.
-2.9%
Cash On Cash
6.08%
Cap Rate
0.98
DSCR
$2,489
Rent
-$151
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$2,640
Mortgage P&I
62%
$1,537
Property Taxes
16%
$391
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0