Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.04% first-year return on $64,659 initial cash invested.
-0.04%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$2,460
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,462 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,659
Downpayment
20%
$61,580
Closing costs
1%
$3,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,462
Mortgage P&I
66%
$1,620
Property Taxes
2%
$56
Home Insurance
4%
$108
HOA
2%
$38
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0