Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.72% first-year return on $63,546 initial cash invested.
-5.72%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$1,984
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$2,287
Mortgage P&I
75%
$1,483
Property Taxes
9%
$182
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0