Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.96% first-year return on $59,514 initial cash invested.
-2.96%
Cash On Cash
5.87%
Cap Rate
0.97
DSCR
$2,028
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,175 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,175
Mortgage P&I
71%
$1,433
Property Taxes
4%
$90
Home Insurance
6%
$125
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0