Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.31% first-year return on $63,861 initial cash invested.
-6.31%
Cash On Cash
4.83%
Cap Rate
0.84
DSCR
$2,067
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,403
Mortgage P&I
70%
$1,457
Property Taxes
15%
$311
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0