Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.26% first-year return on $62,538 initial cash invested.
-2.26%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$2,172
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,290 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,172
Total Expenses
$2,290
Mortgage P&I
69%
$1,490
Property Taxes
3%
$58
Home Insurance
5%
$112
HOA
3%
$65
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0