Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $64,449 initial cash invested.
-9.09%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$1,853
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$2,341
Mortgage P&I
82%
$1,512
Property Taxes
13%
$239
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0