Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $60,039 initial cash invested.
-6.76%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$1,863
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $2,201 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,863
Total Expenses
$2,201
Mortgage P&I
77%
$1,432
Property Taxes
10%
$183
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0