Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.77% first-year return on $64,176 initial cash invested.
-12.77%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$1,919
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,919
Total Expenses
$2,602
Mortgage P&I
79%
$1,523
Property Taxes
24%
$465
Home Insurance
6%
$108
HOA
0%
$7
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0