Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $59,703 initial cash invested.
-10.33%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$1,885
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $2,399 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$2,399
Mortgage P&I
76%
$1,426
Property Taxes
12%
$233
Home Insurance
5%
$103
HOA
8%
$148
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0