Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.38% first-year return on $63,000 initial cash invested.
-6.38%
Cash On Cash
4.89%
Cap Rate
0.85
DSCR
$2,408
Rent
-$335
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
6.0%
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
$2,408
Total Expenses
$2,743
Mortgage P&I
60%
$1,438
Property Taxes
24%
$575
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0