Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $64,323 initial cash invested.
-10.48%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$2,177
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$2,739
Mortgage P&I
69%
$1,494
Property Taxes
26%
$564
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0