Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.06% first-year return on $59,094 initial cash invested.
-8.06%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$1,653
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$2,050
Mortgage P&I
83%
$1,376
Property Taxes
9%
$144
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0