Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.64% first-year return on $58,905 initial cash invested.
-5.64%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$1,882
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $2,159 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,882
Total Expenses
$2,159
Mortgage P&I
76%
$1,438
Property Taxes
7%
$130
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0