Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.83% first-year return on $64,785 initial cash invested.
-2.83%
Cash On Cash
5.72%
Cap Rate
0.97
DSCR
$2,083
Rent
-$153
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$2,236
Mortgage P&I
73%
$1,519
Property Taxes
3%
$68
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0