Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.26% first-year return on $62,265 initial cash invested.
-3.26%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$2,025
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,265
Downpayment
20%
$59,300
Closing costs
1%
$2,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,025
Total Expenses
$2,194
Mortgage P&I
73%
$1,483
Property Taxes
4%
$78
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0