Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $63,000 initial cash invested.
-17.7%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$1,786
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,786
Total Expenses
$2,715
Mortgage P&I
84%
$1,501
Property Taxes
34%
$605
Home Insurance
6%
$105
HOA
2%
$40
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0