Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $58,905 initial cash invested.
-2.04%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$2,174
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,274 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$2,274
Mortgage P&I
66%
$1,424
Property Taxes
8%
$178
Home Insurance
5%
$100
HOA
0%
$7
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0