Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.42% first-year return on $62,580 initial cash invested.
-0.42%
Cash On Cash
6.32%
Cap Rate
1.07
DSCR
$2,577
Rent
-$22
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$2,599
Mortgage P&I
57%
$1,462
Property Taxes
7%
$187
Home Insurance
4%
$104
HOA
7%
$175
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0