Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.49% first-year return on $63,798 initial cash invested.
-12.49%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$1,650
Rent
-$664
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$2,314
Mortgage P&I
90%
$1,480
Property Taxes
18%
$294
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0