Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $59,388 initial cash invested.
-9.11%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$1,694
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $2,145 expenses = $451 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$2,145
Mortgage P&I
84%
$1,420
Property Taxes
11%
$184
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0