Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $63,693 initial cash invested.
-9.16%
Cash On Cash
4.27%
Cap Rate
0.73
DSCR
$1,657
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,657
Total Expenses
$2,143
Mortgage P&I
89%
$1,482
Property Taxes
7%
$122
Home Insurance
7%
$108
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0