Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.64% first-year return on $59,094 initial cash invested.
-10.64%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$1,483
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $2,007 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,483
Total Expenses
$2,007
Mortgage P&I
94%
$1,399
Property Taxes
9%
$126
Home Insurance
7%
$97
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0