Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.48% first-year return on $64,134 initial cash invested.
-8.48%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$2,080
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,533
Mortgage P&I
71%
$1,484
Property Taxes
14%
$300
Home Insurance
5%
$100
HOA
5%
$108
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0