Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $59,199 initial cash invested.
-5.78%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$1,943
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,943 income − $2,228 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,943
Total Expenses
$2,228
Mortgage P&I
73%
$1,422
Property Taxes
10%
$189
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0