Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $59,262 initial cash invested.
-1.68%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$2,156
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,239 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$2,239
Mortgage P&I
66%
$1,424
Property Taxes
7%
$154
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0