Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.45% first-year return on $62,538 initial cash invested.
-4.45%
Cash On Cash
5.41%
Cap Rate
0.92
DSCR
$2,336
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,336
Total Expenses
$2,568
Mortgage P&I
62%
$1,457
Property Taxes
17%
$398
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0