Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.36% first-year return on $59,997 initial cash invested.
-5.36%
Cash On Cash
5.49%
Cap Rate
0.88
DSCR
$1,813
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $2,081 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$2,081
Mortgage P&I
82%
$1,484
Property Taxes
1%
$22
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0