Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.32% first-year return on $63,462 initial cash invested.
-18.32%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$1,542
Rent
-$969
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$2,511
Mortgage P&I
97%
$1,490
Property Taxes
31%
$485
Home Insurance
9%
$135
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0