Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.43% first-year return on $62,748 initial cash invested.
-5.43%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$2,114
Rent
-$284
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,748
Downpayment
20%
$59,760
Closing costs
1%
$2,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,398
Mortgage P&I
72%
$1,519
Property Taxes
9%
$195
Home Insurance
5%
$105
HOA
1%
$29
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0