Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.05% first-year return on $63,735 initial cash invested.
-5.05%
Cash On Cash
5.12%
Cap Rate
0.89
DSCR
$2,078
Rent
-$268
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
$63,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$2,346
Mortgage P&I
70%
$1,460
Property Taxes
11%
$221
Home Insurance
5%
$108
HOA
1%
$16
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0