Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.95% first-year return on $59,640 initial cash invested.
-0.95%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$2,114
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,161 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,161
Mortgage P&I
70%
$1,475
Property Taxes
2%
$37
Home Insurance
5%
$99
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0