Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $59,850 initial cash invested.
-14.2%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$1,394
Rent
-$708
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
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,394
Total Expenses
$2,102
Mortgage P&I
99%
$1,377
Property Taxes
19%
$262
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0