Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $59,661 initial cash invested.
-3.4%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$2,133
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,302 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$2,302
Mortgage P&I
66%
$1,414
Property Taxes
11%
$242
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0