Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $64,176 initial cash invested.
-2.6%
Cash On Cash
5.64%
Cap Rate
0.98
DSCR
$2,290
Rent
-$139
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,429
Mortgage P&I
64%
$1,462
Property Taxes
8%
$186
Home Insurance
5%
$110
HOA
3%
$77
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0