Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $59,808 initial cash invested.
-7.02%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$1,967
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $2,317 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,967
Total Expenses
$2,317
Mortgage P&I
72%
$1,421
Property Taxes
11%
$220
Home Insurance
5%
$102
HOA
3%
$63
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0