Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.15% first-year return on $64,785 initial cash invested.
-9.15%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$2,033
Rent
-$494
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
$64,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,527
Mortgage P&I
74%
$1,503
Property Taxes
19%
$383
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0