Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.54% first-year return on $59,556 initial cash invested.
-2.54%
Cash On Cash
5.78%
Cap Rate
1
DSCR
$2,513
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$2,639
Mortgage P&I
54%
$1,366
Property Taxes
10%
$239
Home Insurance
5%
$130
HOA
10%
$250
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0