Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $62,874 initial cash invested.
-6.58%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$1,740
Rent
-$345
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,085
Mortgage P&I
83%
$1,449
Property Taxes
5%
$79
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0