Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.06% first-year return on $63,189 initial cash invested.
-1.06%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$2,334
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,390 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,334
Total Expenses
$2,390
Mortgage P&I
64%
$1,504
Property Taxes
7%
$169
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0