Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $59,829 initial cash invested.
-5.4%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$1,842
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,111 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,111
Mortgage P&I
79%
$1,449
Property Taxes
5%
$83
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0