Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $59,640 initial cash invested.
-1.25%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$2,066
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,128 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$2,128
Mortgage P&I
68%
$1,412
Property Taxes
4%
$74
Home Insurance
5%
$101
HOA
0%
$4
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0