Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $59,892 initial cash invested.
-10.92%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$1,737
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,737
Total Expenses
$2,282
Mortgage P&I
79%
$1,376
Property Taxes
20%
$352
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0