Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $59,997 initial cash invested.
-2.48%
Cash On Cash
6.36%
Cap Rate
0.99
DSCR
$2,087
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $2,211 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,087
Total Expenses
$2,211
Mortgage P&I
74%
$1,534
Property Taxes
3%
$56
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0