Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.12% first-year return on $59,850 initial cash invested.
-7.12%
Cash On Cash
5.32%
Cap Rate
0.84
DSCR
$2,381
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $2,736 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$2,736
Mortgage P&I
63%
$1,499
Property Taxes
22%
$518
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0