Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $59,514 initial cash invested.
-17.08%
Cash On Cash
3.43%
Cap Rate
0.51
DSCR
$1,258
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $2,105 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,258
Total Expenses
$2,105
Mortgage P&I
127%
$1,594
Property Taxes
7%
$82
Home Insurance
8%
$102
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0