Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.49% first-year return on $59,892 initial cash invested.
-3.49%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$2,126
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,300 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,300
Mortgage P&I
67%
$1,423
Property Taxes
10%
$221
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0