Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.15% first-year return on $64,407 initial cash invested.
-7.15%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$1,842
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,226
Mortgage P&I
82%
$1,509
Property Taxes
7%
$130
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0