Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $59,451 initial cash invested.
-9.28%
Cash On Cash
4.27%
Cap Rate
0.73
DSCR
$1,797
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,451
Downpayment
20%
$56,620
Closing costs
1%
$2,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$2,257
Mortgage P&I
77%
$1,378
Property Taxes
17%
$311
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0