Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $59,850 initial cash invested.
-13.77%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$1,224
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $1,911 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,224
Total Expenses
$1,911
Mortgage P&I
117%
$1,433
Property Taxes
5%
$61
Home Insurance
8%
$100
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0