Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $63,903 initial cash invested.
-9.05%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$2,125
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,125
Total Expenses
$2,607
Mortgage P&I
70%
$1,494
Property Taxes
16%
$346
Home Insurance
5%
$107
HOA
5%
$108
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0