Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $64,050 initial cash invested.
-12.76%
Cash On Cash
4.08%
Cap Rate
0.64
DSCR
$1,890
Rent
-$681
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,571
Mortgage P&I
86%
$1,623
Property Taxes
19%
$351
Home Insurance
6%
$107
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...