Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $62,538 initial cash invested.
-14.68%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$1,546
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $2,311 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,546
Total Expenses
$2,311
Mortgage P&I
100%
$1,545
Property Taxes
17%
$259
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0