Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.18% first-year return on $59,241 initial cash invested.
-8.18%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$1,957
Rent
-$404
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,241
Downpayment
20%
$56,420
Closing costs
1%
$2,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$2,361
Mortgage P&I
73%
$1,422
Property Taxes
15%
$288
Home Insurance
5%
$100
HOA
2%
$42
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0