Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $59,850 initial cash invested.
-4.97%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,436
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,684 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,436
Total Expenses
$2,684
Mortgage P&I
58%
$1,407
Property Taxes
17%
$418
Home Insurance
4%
$100
HOA
5%
$125
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0