Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.34% first-year return on $63,756 initial cash invested.
-0.34%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$2,407
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,425 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,407
Total Expenses
$2,425
Mortgage P&I
64%
$1,550
Property Taxes
5%
$114
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0