Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $59,850 initial cash invested.
-11.13%
Cash On Cash
4.68%
Cap Rate
0.72
DSCR
$2,272
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,827 expenses = $555 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
$2,272
Total Expenses
$2,827
Mortgage P&I
68%
$1,553
Property Taxes
24%
$551
Home Insurance
4%
$100
HOA
1%
$32
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0