Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.93% first-year return on $63,840 initial cash invested.
-8.93%
Cash On Cash
4.39%
Cap Rate
0.75
DSCR
$2,064
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$2,539
Mortgage P&I
72%
$1,483
Property Taxes
20%
$412
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0