Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.82% first-year return on $64,764 initial cash invested.
-1.82%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,299
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,397
Mortgage P&I
68%
$1,554
Property Taxes
5%
$121
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0