Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $59,472 initial cash invested.
-13.03%
Cash On Cash
4.28%
Cap Rate
0.65
DSCR
$1,951
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $2,597 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,951
Total Expenses
$2,597
Mortgage P&I
80%
$1,559
Property Taxes
22%
$430
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0