Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $59,703 initial cash invested.
-7.62%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$1,839
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $2,218 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$2,218
Mortgage P&I
79%
$1,448
Property Taxes
10%
$185
Home Insurance
6%
$102
HOA
0%
$5
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0