Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $63,630 initial cash invested.
-3.09%
Cash On Cash
5.54%
Cap Rate
0.96
DSCR
$2,220
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,384
Mortgage P&I
65%
$1,451
Property Taxes
11%
$249
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0