Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.34% first-year return on $59,850 initial cash invested.
-1.34%
Cash On Cash
6.03%
Cap Rate
1.03
DSCR
$2,149
Rent
-$67
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
6.2%
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
$2,149
Total Expenses
$2,216
Mortgage P&I
65%
$1,391
Property Taxes
8%
$167
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0