Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.22% first-year return on $64,953 initial cash invested.
-7.22%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$2,061
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,061
Total Expenses
$2,452
Mortgage P&I
73%
$1,500
Property Taxes
15%
$308
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0