Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.14% first-year return on $59,682 initial cash invested.
-12.14%
Cash On Cash
4.01%
Cap Rate
0.64
DSCR
$1,606
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $2,210 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,606
Total Expenses
$2,210
Mortgage P&I
92%
$1,473
Property Taxes
13%
$216
Home Insurance
6%
$104
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0