Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.4% first-year return on $63,504 initial cash invested.
-0.4%
Cash On Cash
6.32%
Cap Rate
1.07
DSCR
$2,580
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,601 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,504
Downpayment
20%
$60,480
Closing costs
1%
$3,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$2,601
Mortgage P&I
58%
$1,485
Property Taxes
13%
$335
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0