Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.3% first-year return on $64,134 initial cash invested.
-2.3%
Cash On Cash
5.75%
Cap Rate
1
DSCR
$2,441
Rent
-$123
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,441
Total Expenses
$2,564
Mortgage P&I
60%
$1,465
Property Taxes
15%
$357
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0