Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.3% first-year return on $59,409 initial cash invested.
-2.3%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$2,107
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,107
Total Expenses
$2,221
Mortgage P&I
67%
$1,409
Property Taxes
7%
$149
Home Insurance
5%
$101
HOA
1%
$15
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0