Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.36% first-year return on $63,357 initial cash invested.
-9.36%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$1,720
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,357
Downpayment
20%
$60,340
Closing costs
1%
$3,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,214
Mortgage P&I
88%
$1,515
Property Taxes
8%
$144
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0