Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.53% first-year return on $62,979 initial cash invested.
-0.53%
Cash On Cash
6.3%
Cap Rate
1.07
DSCR
$2,535
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$2,563
Mortgage P&I
58%
$1,475
Property Taxes
13%
$323
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0