Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $59,451 initial cash invested.
-6.22%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$1,819
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,127 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,451
Downpayment
20%
$56,620
Closing costs
1%
$2,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,127
Mortgage P&I
79%
$1,442
Property Taxes
6%
$111
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0