Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $59,661 initial cash invested.
-12.33%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$1,894
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,507 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$2,507
Mortgage P&I
74%
$1,403
Property Taxes
26%
$491
Home Insurance
5%
$102
HOA
1%
$18
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0