Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.32% first-year return on $64,701 initial cash invested.
-4.32%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$2,303
Rent
-$233
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$2,536
Mortgage P&I
68%
$1,559
Property Taxes
11%
$248
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0