Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.18% first-year return on $62,748 initial cash invested.
-2.18%
Cash On Cash
6.53%
Cap Rate
1
DSCR
$2,313
Rent
-$114
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,748
Downpayment
20%
$59,760
Closing costs
1%
$2,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,313
Total Expenses
$2,427
Mortgage P&I
70%
$1,624
Property Taxes
5%
$119
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0