Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $59,798 initial cash invested.
-12.24%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$1,460
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $2,070 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,798
Downpayment
20%
$56,950
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$2,070
Mortgage P&I
101%
$1,474
Property Taxes
8%
$116
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0