Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.74% first-year return on $63,924 initial cash invested.
-3.74%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$2,365
Rent
-$199
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$2,564
Mortgage P&I
64%
$1,522
Property Taxes
14%
$322
Home Insurance
4%
$106
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0