Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $62,748 initial cash invested.
-11.67%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$1,948
Rent
-$610
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
6.2%
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
$1,948
Total Expenses
$2,558
Mortgage P&I
75%
$1,466
Property Taxes
9%
$178
Home Insurance
5%
$107
HOA
15%
$301
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0