Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $60,144 initial cash invested.
-15.18%
Cash On Cash
3.52%
Cap Rate
0.55
DSCR
$1,661
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $2,422 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$2,422
Mortgage P&I
91%
$1,519
Property Taxes
22%
$366
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0