Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.79% first-year return on $59,535 initial cash invested.
-0.79%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$2,104
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $2,143 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$2,143
Mortgage P&I
68%
$1,441
Property Taxes
3%
$56
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0