Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $59,556 initial cash invested.
-16.78%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$1,270
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $2,103 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$2,103
Mortgage P&I
121%
$1,542
Property Taxes
10%
$127
Home Insurance
8%
$103
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0