Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $59,829 initial cash invested.
-5.56%
Cash On Cash
5.35%
Cap Rate
0.87
DSCR
$1,881
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $2,158 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,881
Total Expenses
$2,158
Mortgage P&I
77%
$1,452
Property Taxes
6%
$105
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0