Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.06% first-year return on $64,323 initial cash invested.
-3.06%
Cash On Cash
5.49%
Cap Rate
0.96
DSCR
$1,986
Rent
-$164
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,150
Mortgage P&I
74%
$1,466
Property Taxes
3%
$56
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0