Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.44% first-year return on $62,790 initial cash invested.
-0.44%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$2,473
Rent
-$23
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,473
Total Expenses
$2,496
Mortgage P&I
61%
$1,499
Property Taxes
10%
$249
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0