Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.77% first-year return on $64,302 initial cash invested.
-5.77%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$2,107
Rent
-$309
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,302
Downpayment
20%
$61,240
Closing costs
1%
$3,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,107
Total Expenses
$2,416
Mortgage P&I
72%
$1,523
Property Taxes
9%
$188
Home Insurance
6%
$120
HOA
2%
$38
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0