Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.33% first-year return on $59,094 initial cash invested.
-4.33%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,081
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,081 income − $2,294 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,081
Total Expenses
$2,294
Mortgage P&I
68%
$1,414
Property Taxes
11%
$239
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0