Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $59,619 initial cash invested.
-7.17%
Cash On Cash
5.04%
Cap Rate
0.82
DSCR
$1,944
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $2,300 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$2,300
Mortgage P&I
75%
$1,452
Property Taxes
12%
$227
Home Insurance
5%
$101
HOA
1%
$15
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0