Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $62,433 initial cash invested.
-2.63%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$2,355
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,355
Total Expenses
$2,492
Mortgage P&I
61%
$1,446
Property Taxes
14%
$337
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0