Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.2% first-year return on $63,252 initial cash invested.
-1.2%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$2,687
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,252
Downpayment
20%
$60,240
Closing costs
1%
$3,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$2,750
Mortgage P&I
55%
$1,465
Property Taxes
18%
$479
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0