Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.46% first-year return on $59,157 initial cash invested.
-5.46%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$2,085
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,354 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,085
Total Expenses
$2,354
Mortgage P&I
68%
$1,412
Property Taxes
14%
$289
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0