Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $63,525 initial cash invested.
-1.74%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$2,605
Rent
-$92
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,605
Total Expenses
$2,697
Mortgage P&I
59%
$1,536
Property Taxes
15%
$397
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0