Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $63,189 initial cash invested.
-3.25%
Cash On Cash
5.55%
Cap Rate
0.96
DSCR
$2,135
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$2,306
Mortgage P&I
68%
$1,455
Property Taxes
9%
$190
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0