Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.5% first-year return on $59,598 initial cash invested.
-8.5%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$1,930
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $2,352 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,352
Mortgage P&I
74%
$1,423
Property Taxes
17%
$328
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0