Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $63,000 initial cash invested.
-21.5%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$724
Rent
-$1,129
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$724
Total Expenses
$1,853
Mortgage P&I
205%
$1,484
Property Taxes
11%
$77
Home Insurance
14%
$105
HOA
0%
$0
Property Management
10%
$72
CapEx
5%
$36
Vacancy
6%
$43
Maintenance
5%
$36
Other
0%
$0