Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.81% first-year return on $62,223 initial cash invested.
-7.81%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$2,039
Rent
-$405
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,223
Downpayment
20%
$59,260
Closing costs
1%
$2,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,039
Total Expenses
$2,444
Mortgage P&I
71%
$1,446
Property Taxes
18%
$361
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0