Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.99% first-year return on $59,031 initial cash invested.
-2.99%
Cash On Cash
5.8%
Cap Rate
0.99
DSCR
$2,791
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,791
Total Expenses
$2,938
Mortgage P&I
49%
$1,366
Property Taxes
27%
$747
Home Insurance
4%
$99
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0