Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.35% first-year return on $62,790 initial cash invested.
-11.35%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$1,397
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,397
Total Expenses
$1,991
Mortgage P&I
105%
$1,462
Property Taxes
4%
$60
Home Insurance
8%
$105
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0