Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $59,157 initial cash invested.
-8.15%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$1,694
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $2,096 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$2,096
Mortgage P&I
83%
$1,413
Property Taxes
8%
$142
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0