Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.97% first-year return on $59,220 initial cash invested.
-0.97%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$2,100
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $2,148 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,148
Mortgage P&I
68%
$1,421
Property Taxes
3%
$71
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0