Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.69% first-year return on $59,745 initial cash invested.
-2.69%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$2,796
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,930 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,796
Total Expenses
$2,930
Mortgage P&I
50%
$1,411
Property Taxes
25%
$686
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0