Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.4% first-year return on $64,176 initial cash invested.
-1.4%
Cash On Cash
5.98%
Cap Rate
1.03
DSCR
$2,452
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,527
Mortgage P&I
60%
$1,474
Property Taxes
12%
$284
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0