Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.93% first-year return on $59,850 initial cash invested.
-2.93%
Cash On Cash
5.87%
Cap Rate
0.97
DSCR
$2,066
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,212 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,066
Total Expenses
$2,212
Mortgage P&I
70%
$1,436
Property Taxes
7%
$139
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0