Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $62,433 initial cash invested.
-1.08%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$2,077
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,133 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$2,133
Mortgage P&I
71%
$1,476
Property Taxes
1%
$11
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0