Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.28% first-year return on $59,766 initial cash invested.
-0.28%
Cash On Cash
6.72%
Cap Rate
1.07
DSCR
$2,297
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,311 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,297
Total Expenses
$2,311
Mortgage P&I
65%
$1,492
Property Taxes
4%
$95
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0