Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $63,000 initial cash invested.
-14.19%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$1,759
Rent
-$745
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
$1,759
Total Expenses
$2,504
Mortgage P&I
83%
$1,462
Property Taxes
25%
$437
Home Insurance
6%
$105
HOA
2%
$42
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0