Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $60,144 initial cash invested.
-9.14%
Cash On Cash
4.91%
Cap Rate
0.76
DSCR
$1,811
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $2,269 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,811
Total Expenses
$2,269
Mortgage P&I
85%
$1,539
Property Taxes
7%
$135
Home Insurance
5%
$94
HOA
2%
$29
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0