Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.55% first-year return on $58,947 initial cash invested.
-8.55%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$1,839
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$2,259
Mortgage P&I
74%
$1,364
Property Taxes
17%
$315
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0