Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $60,102 initial cash invested.
-9.18%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$1,662
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $2,122 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$2,122
Mortgage P&I
88%
$1,468
Property Taxes
7%
$120
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0