Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.47% first-year return on $64,764 initial cash invested.
-6.47%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$2,560
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$2,909
Mortgage P&I
58%
$1,486
Property Taxes
25%
$638
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0