Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.45% first-year return on $63,000 initial cash invested.
-5.45%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$2,384
Rent
-$286
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
6.2%
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
$2,384
Total Expenses
$2,670
Mortgage P&I
61%
$1,462
Property Taxes
16%
$392
Home Insurance
4%
$105
HOA
4%
$92
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0