Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.84% first-year return on $59,661 initial cash invested.
-2.84%
Cash On Cash
5.52%
Cap Rate
0.97
DSCR
$1,877
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,877
Total Expenses
$2,018
Mortgage P&I
72%
$1,355
Property Taxes
4%
$71
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0