Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $60,123 initial cash invested.
-3.43%
Cash On Cash
5.87%
Cap Rate
0.95
DSCR
$2,067
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,239 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,239
Mortgage P&I
71%
$1,470
Property Taxes
6%
$130
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0