Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -38.55% first-year return on $59,388 initial cash invested.
-38.55%
Cash On Cash
-1.31%
Cap Rate
-0.21
DSCR
$2,015
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $3,923 expenses = $1,908 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,015
Total Expenses
$3,923
Mortgage P&I
74%
$1,499
Property Taxes
89%
$1,799
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0