Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $59,577 initial cash invested.
-7.51%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$1,737
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $2,110 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,737
Total Expenses
$2,110
Mortgage P&I
82%
$1,419
Property Taxes
7%
$124
Home Insurance
6%
$100
HOA
1%
$15
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0