Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.45% first-year return on $59,850 initial cash invested.
-12.45%
Cash On Cash
4.33%
Cap Rate
0.65
DSCR
$1,555
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $2,176 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,555
Total Expenses
$2,176
Mortgage P&I
101%
$1,572
Property Taxes
6%
$99
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0