Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.47% first-year return on $60,039 initial cash invested.
-8.47%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$1,905
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,329 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,905
Total Expenses
$2,329
Mortgage P&I
77%
$1,468
Property Taxes
14%
$266
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0