Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.3% first-year return on $59,787 initial cash invested.
-0.3%
Cash On Cash
6.7%
Cap Rate
1.07
DSCR
$2,495
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,495 income − $2,510 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,495
Total Expenses
$2,510
Mortgage P&I
59%
$1,479
Property Taxes
11%
$282
Home Insurance
4%
$98
HOA
0%
$1
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0