Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.48% first-year return on $59,829 initial cash invested.
-0.48%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$2,202
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,226 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,202
Total Expenses
$2,226
Mortgage P&I
64%
$1,420
Property Taxes
4%
$84
Home Insurance
5%
$100
HOA
2%
$50
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0