Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $59,766 initial cash invested.
-10.88%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$1,521
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $2,063 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$2,063
Mortgage P&I
94%
$1,428
Property Taxes
9%
$139
Home Insurance
7%
$101
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0