Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $59,052 initial cash invested.
-7.82%
Cash On Cash
5.04%
Cap Rate
0.8
DSCR
$1,753
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $2,138 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,052
Downpayment
20%
$56,240
Closing costs
1%
$2,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,753
Total Expenses
$2,138
Mortgage P&I
84%
$1,478
Property Taxes
5%
$79
Home Insurance
6%
$100
HOA
1%
$25
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0