Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.63% first-year return on $59,388 initial cash invested.
-0.63%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$2,228
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,259 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$2,259
Mortgage P&I
64%
$1,417
Property Taxes
7%
$163
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0