Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.04% first-year return on $59,031 initial cash invested.
-0.04%
Cash On Cash
6.36%
Cap Rate
1.08
DSCR
$2,328
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,330 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$2,330
Mortgage P&I
59%
$1,377
Property Taxes
9%
$215
Home Insurance
5%
$114
HOA
1%
$19
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0