Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $64,512 initial cash invested.
-3.7%
Cash On Cash
5.38%
Cap Rate
0.94
DSCR
$2,224
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$2,423
Mortgage P&I
66%
$1,464
Property Taxes
10%
$218
Home Insurance
5%
$116
HOA
2%
$48
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0