Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $59,850 initial cash invested.
-11.53%
Cash On Cash
4.49%
Cap Rate
0.69
DSCR
$1,869
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $2,444 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,869
Total Expenses
$2,444
Mortgage P&I
83%
$1,549
Property Taxes
17%
$310
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0