Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.53% first-year return on $62,076 initial cash invested.
-8.53%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$1,979
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,076
Downpayment
20%
$59,120
Closing costs
1%
$2,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,979
Total Expenses
$2,420
Mortgage P&I
75%
$1,489
Property Taxes
6%
$120
Home Insurance
5%
$105
HOA
10%
$191
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0