Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.13% first-year return on $63,000 initial cash invested.
-0.13%
Cash On Cash
6.32%
Cap Rate
1.08
DSCR
$2,480
Rent
-$7
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$2,487
Mortgage P&I
59%
$1,462
Property Taxes
10%
$242
Home Insurance
4%
$105
HOA
1%
$33
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0