Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $59,304 initial cash invested.
-8.7%
Cash On Cash
5.23%
Cap Rate
0.79
DSCR
$2,011
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $2,441 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,011
Total Expenses
$2,441
Mortgage P&I
78%
$1,560
Property Taxes
13%
$256
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0