Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.67% first-year return on $59,829 initial cash invested.
-4.67%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$2,113
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $2,346 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$2,346
Mortgage P&I
67%
$1,422
Property Taxes
13%
$271
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0