Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.7% first-year return on $59,682 initial cash invested.
-0.7%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$2,740
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,775 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$2,775
Mortgage P&I
52%
$1,429
Property Taxes
18%
$500
Home Insurance
4%
$102
HOA
1%
$32
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0