Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $58,968 initial cash invested.
-10.6%
Cash On Cash
4.52%
Cap Rate
0.72
DSCR
$1,999
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $2,520 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,520
Mortgage P&I
74%
$1,479
Property Taxes
21%
$419
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0