Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.9% first-year return on $63,273 initial cash invested.
-5.9%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$1,963
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,963
Total Expenses
$2,274
Mortgage P&I
76%
$1,484
Property Taxes
9%
$172
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0