Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $59,913 initial cash invested.
-6.97%
Cash On Cash
4.73%
Cap Rate
0.82
DSCR
$1,924
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,913
Downpayment
20%
$57,060
Closing costs
1%
$2,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,924
Total Expenses
$2,272
Mortgage P&I
72%
$1,377
Property Taxes
11%
$205
Home Insurance
5%
$101
HOA
5%
$90
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0