Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.35% first-year return on $59,619 initial cash invested.
-4.35%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$2,164
Rent
-$216
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$2,380
Mortgage P&I
64%
$1,380
Property Taxes
17%
$366
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0