Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $59,409 initial cash invested.
-8.83%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$1,778
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$2,215
Mortgage P&I
78%
$1,389
Property Taxes
15%
$261
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0