Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.62% first-year return on $63,273 initial cash invested.
-3.62%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$2,122
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$2,313
Mortgage P&I
69%
$1,474
Property Taxes
8%
$180
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0