Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.61% first-year return on $62,769 initial cash invested.
-0.61%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$2,528
Rent
-$32
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,528
Total Expenses
$2,560
Mortgage P&I
58%
$1,456
Property Taxes
14%
$342
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0