Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $59,850 initial cash invested.
-16.42%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$1,825
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $2,644 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,825
Total Expenses
$2,644
Mortgage P&I
78%
$1,424
Property Taxes
29%
$525
Home Insurance
6%
$102
HOA
7%
$119
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0