Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $59,661 initial cash invested.
-19.45%
Cash On Cash
3.04%
Cap Rate
0.45
DSCR
$1,951
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $2,918 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,951
Total Expenses
$2,918
Mortgage P&I
81%
$1,588
Property Taxes
37%
$720
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0