Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.11% first-year return on $59,829 initial cash invested.
-5.11%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$1,879
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $2,134 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$2,134
Mortgage P&I
75%
$1,403
Property Taxes
8%
$142
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0