Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.39% first-year return on $64,827 initial cash invested.
-5.39%
Cash On Cash
5.08%
Cap Rate
0.87
DSCR
$1,978
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$2,269
Mortgage P&I
76%
$1,498
Property Taxes
6%
$127
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0