Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.16% first-year return on $58,947 initial cash invested.
-3.16%
Cash On Cash
6.38%
Cap Rate
0.97
DSCR
$2,119
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $2,274 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$2,274
Mortgage P&I
73%
$1,541
Property Taxes
3%
$62
Home Insurance
5%
$112
HOA
0%
$8
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0