Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $59,787 initial cash invested.
-5.58%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$1,876
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $2,154 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,787
Downpayment
20%
$56,940
Closing costs
1%
$2,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,876
Total Expenses
$2,154
Mortgage P&I
78%
$1,472
Property Taxes
5%
$90
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0