Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $59,848 initial cash invested.
-8.24%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$2,027
Rent
-$411
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,848
Downpayment
20%
$56,998
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,027
Total Expenses
$2,438
Mortgage P&I
69%
$1,405
Property Taxes
19%
$389
Home Insurance
5%
$100
HOA
1%
$17
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0