Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.06% first-year return on $64,008 initial cash invested.
-2.06%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$2,123
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,123
Total Expenses
$2,233
Mortgage P&I
70%
$1,490
Property Taxes
4%
$85
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0