Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.49% first-year return on $62,055 initial cash invested.
-9.49%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$1,791
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$2,282
Mortgage P&I
81%
$1,445
Property Taxes
13%
$239
Home Insurance
6%
$105
HOA
2%
$27
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0