Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.28% first-year return on $60,081 initial cash invested.
-1.28%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$2,084
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $2,148 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$2,148
Mortgage P&I
69%
$1,430
Property Taxes
4%
$75
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0