Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $59,997 initial cash invested.
-12.36%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$1,889
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $2,507 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,889
Total Expenses
$2,507
Mortgage P&I
78%
$1,470
Property Taxes
21%
$398
Home Insurance
5%
$102
HOA
2%
$47
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0