Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.94% first-year return on $59,745 initial cash invested.
-0.94%
Cash On Cash
6.08%
Cap Rate
1.04
DSCR
$2,099
Rent
-$47
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,099
Total Expenses
$2,146
Mortgage P&I
66%
$1,383
Property Taxes
6%
$116
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0