Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $59,829 initial cash invested.
-11.89%
Cash On Cash
4.11%
Cap Rate
0.65
DSCR
$1,464
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $2,057 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,464
Total Expenses
$2,057
Mortgage P&I
102%
$1,496
Property Taxes
6%
$81
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0