Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $63,189 initial cash invested.
-3.27%
Cash On Cash
5.53%
Cap Rate
0.96
DSCR
$2,191
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,191
Total Expenses
$2,363
Mortgage P&I
66%
$1,449
Property Taxes
11%
$239
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0