Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.93% first-year return on $64,197 initial cash invested.
-9.93%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$2,071
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,197
Downpayment
20%
$61,140
Closing costs
1%
$3,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,071
Total Expenses
$2,602
Mortgage P&I
72%
$1,485
Property Taxes
23%
$470
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0