Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.83% first-year return on $62,895 initial cash invested.
-9.83%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$1,794
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,794
Total Expenses
$2,309
Mortgage P&I
81%
$1,448
Property Taxes
16%
$289
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0