Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.86% first-year return on $59,850 initial cash invested.
-0.86%
Cash On Cash
6.44%
Cap Rate
1.05
DSCR
$2,324
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,367 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,324
Total Expenses
$2,367
Mortgage P&I
63%
$1,456
Property Taxes
9%
$208
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0