Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.79% first-year return on $62,790 initial cash invested.
-23.79%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$1,818
Rent
-$1,245
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
6.3%
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
$1,818
Total Expenses
$3,063
Mortgage P&I
81%
$1,479
Property Taxes
43%
$773
Home Insurance
6%
$105
HOA
13%
$233
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0