Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.7% first-year return on $59,577 initial cash invested.
-2.7%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$2,072
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,072
Total Expenses
$2,206
Mortgage P&I
68%
$1,414
Property Taxes
7%
$150
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0