Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.48% first-year return on $59,010 initial cash invested.
-3.48%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$2,009
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $2,180 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,180
Mortgage P&I
72%
$1,440
Property Taxes
6%
$117
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0