Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $62,979 initial cash invested.
-16.37%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$1,255
Rent
-$859
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,255
Total Expenses
$2,114
Mortgage P&I
118%
$1,477
Property Taxes
16%
$205
Home Insurance
8%
$105
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0