Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.03% first-year return on $64,890 initial cash invested.
-15.03%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$2,477
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,477
Total Expenses
$3,290
Mortgage P&I
61%
$1,516
Property Taxes
37%
$908
Home Insurance
4%
$108
HOA
5%
$113
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0