Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.18% first-year return on $59,745 initial cash invested.
-5.18%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$1,789
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $2,047 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$2,047
Mortgage P&I
78%
$1,388
Property Taxes
5%
$95
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0