Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $59,619 initial cash invested.
-9.74%
Cash On Cash
4.95%
Cap Rate
0.75
DSCR
$1,977
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $2,461 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,977
Total Expenses
$2,461
Mortgage P&I
79%
$1,555
Property Taxes
13%
$254
Home Insurance
5%
$108
HOA
1%
$29
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0