Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $64,050 initial cash invested.
-23.64%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$967
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$967
Total Expenses
$2,229
Mortgage P&I
158%
$1,531
Property Taxes
35%
$340
Home Insurance
11%
$107
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0