Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.73% first-year return on $59,829 initial cash invested.
-3.73%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$1,854
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $2,040 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,854
Total Expenses
$2,040
Mortgage P&I
77%
$1,425
Property Taxes
2%
$28
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0