Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $59,934 initial cash invested.
-8.69%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,136
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,570 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,136
Total Expenses
$2,570
Mortgage P&I
68%
$1,453
Property Taxes
10%
$203
Home Insurance
5%
$105
HOA
12%
$253
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0