Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.64% first-year return on $59,787 initial cash invested.
-6.64%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$1,946
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $2,277 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,787
Downpayment
20%
$56,940
Closing costs
1%
$2,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,946
Total Expenses
$2,277
Mortgage P&I
74%
$1,446
Property Taxes
11%
$214
Home Insurance
5%
$101
HOA
1%
$10
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0