Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $58,968 initial cash invested.
-11.23%
Cash On Cash
4.49%
Cap Rate
0.7
DSCR
$2,159
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $2,711 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$2,711
Mortgage P&I
69%
$1,494
Property Taxes
26%
$555
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0