Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $62,664 initial cash invested.
-13.33%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$2,164
Rent
-$696
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
$62,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$2,860
Mortgage P&I
67%
$1,454
Property Taxes
23%
$503
Home Insurance
5%
$98
HOA
11%
$243
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0