Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $59,976 initial cash invested.
-9.66%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$2,142
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,625 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,142
Total Expenses
$2,625
Mortgage P&I
68%
$1,446
Property Taxes
24%
$520
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0