Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.83% first-year return on $59,199 initial cash invested.
-0.83%
Cash On Cash
6.07%
Cap Rate
1.06
DSCR
$2,394
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$2,435
Mortgage P&I
56%
$1,348
Property Taxes
15%
$361
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0