Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.59% first-year return on $59,850 initial cash invested.
-5.59%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$1,835
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $2,114 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,835
Total Expenses
$2,114
Mortgage P&I
78%
$1,429
Property Taxes
6%
$107
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0