Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.55% first-year return on $62,328 initial cash invested.
-8.55%
Cash On Cash
4.52%
Cap Rate
0.77
DSCR
$2,058
Rent
-$444
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$2,502
Mortgage P&I
71%
$1,458
Property Taxes
20%
$404
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0