Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.19% first-year return on $59,178 initial cash invested.
-2.19%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$2,251
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,251 income − $2,359 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,178
Downpayment
20%
$56,360
Closing costs
1%
$2,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,251
Total Expenses
$2,359
Mortgage P&I
62%
$1,396
Property Taxes
12%
$275
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0