Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.16% first-year return on $59,178 initial cash invested.
-7.16%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$2,184
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,178
Downpayment
20%
$56,360
Closing costs
1%
$2,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,184
Total Expenses
$2,537
Mortgage P&I
63%
$1,379
Property Taxes
10%
$229
Home Insurance
5%
$112
HOA
11%
$250
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0