Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $58,968 initial cash invested.
-22.24%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$1,391
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $2,484 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,391
Total Expenses
$2,484
Mortgage P&I
102%
$1,412
Property Taxes
44%
$607
Home Insurance
7%
$103
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0