Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.73% first-year return on $59,850 initial cash invested.
-2.73%
Cash On Cash
6.3%
Cap Rate
0.98
DSCR
$2,221
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $2,357 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,221
Total Expenses
$2,357
Mortgage P&I
68%
$1,521
Property Taxes
7%
$159
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0