Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $63,294 initial cash invested.
-9.69%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$1,833
Rent
-$511
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,833
Total Expenses
$2,344
Mortgage P&I
81%
$1,484
Property Taxes
15%
$275
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0