Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $60,039 initial cash invested.
-19.09%
Cash On Cash
2.68%
Cap Rate
0.42
DSCR
$1,523
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $2,478 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,523
Total Expenses
$2,478
Mortgage P&I
100%
$1,517
Property Taxes
17%
$259
Home Insurance
7%
$101
HOA
14%
$206
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0