Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $63,000 initial cash invested.
-15.41%
Cash On Cash
3.42%
Cap Rate
0.53
DSCR
$1,320
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$2,129
Mortgage P&I
121%
$1,597
Property Taxes
6%
$84
Home Insurance
8%
$105
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0