Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.3% first-year return on $64,386 initial cash invested.
-3.3%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$2,289
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,289
Total Expenses
$2,466
Mortgage P&I
67%
$1,530
Property Taxes
9%
$200
Home Insurance
5%
$110
HOA
1%
$32
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0