Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $60,123 initial cash invested.
-8.42%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$1,845
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $2,267 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$2,267
Mortgage P&I
78%
$1,433
Property Taxes
14%
$259
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0