Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.08% first-year return on $59,010 initial cash invested.
-5.08%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$1,941
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $2,191 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,941
Total Expenses
$2,191
Mortgage P&I
73%
$1,408
Property Taxes
9%
$178
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0