Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.95% first-year return on $59,787 initial cash invested.
-1.95%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$2,051
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $2,148 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,051
Total Expenses
$2,148
Mortgage P&I
69%
$1,421
Property Taxes
3%
$70
Home Insurance
5%
$101
HOA
1%
$22
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0