Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.09% first-year return on $64,680 initial cash invested.
-7.09%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$1,782
Rent
-$382
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$2,164
Mortgage P&I
85%
$1,509
Property Taxes
5%
$84
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0