Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.81% first-year return on $63,798 initial cash invested.
-1.81%
Cash On Cash
5.82%
Cap Rate
1.01
DSCR
$2,284
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$2,380
Mortgage P&I
64%
$1,455
Property Taxes
10%
$224
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0