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 $63,819 initial cash invested.
-0.13%
Cash On Cash
6.76%
Cap Rate
1.08
DSCR
$2,718
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,725 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,819
Downpayment
20%
$60,780
Closing costs
1%
$3,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,718
Total Expenses
$2,725
Mortgage P&I
58%
$1,584
Property Taxes
13%
$348
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0