Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $62,097 initial cash invested.
-15.85%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$1,840
Rent
-$820
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,660
Mortgage P&I
80%
$1,467
Property Taxes
32%
$585
Home Insurance
6%
$105
HOA
1%
$25
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0