Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.64% first-year return on $59,934 initial cash invested.
-1.64%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$2,237
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $2,319 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,237
Total Expenses
$2,319
Mortgage P&I
64%
$1,440
Property Taxes
9%
$195
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0