Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.55% first-year return on $59,577 initial cash invested.
-4.55%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$1,949
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $2,175 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$2,175
Mortgage P&I
73%
$1,426
Property Taxes
7%
$128
Home Insurance
5%
$102
HOA
1%
$13
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0