Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $59,976 initial cash invested.
-5.92%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$2,284
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,580 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$2,580
Mortgage P&I
64%
$1,470
Property Taxes
18%
$421
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0