Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.9% first-year return on $63,609 initial cash invested.
-8.9%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$1,865
Rent
-$472
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
$63,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$2,337
Mortgage P&I
79%
$1,480
Property Taxes
13%
$243
Home Insurance
6%
$111
HOA
1%
$19
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0