Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $59,430 initial cash invested.
-14.86%
Cash On Cash
3.65%
Cap Rate
0.57
DSCR
$1,841
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $2,577 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$2,577
Mortgage P&I
82%
$1,504
Property Taxes
27%
$495
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0