Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.69% first-year return on $59,850 initial cash invested.
-4.69%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$2,311
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $2,545 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,311
Total Expenses
$2,545
Mortgage P&I
64%
$1,470
Property Taxes
16%
$373
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0