Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $60,018 initial cash invested.
-10.48%
Cash On Cash
4.85%
Cap Rate
0.73
DSCR
$1,763
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $2,287 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,763
Total Expenses
$2,287
Mortgage P&I
90%
$1,591
Property Taxes
8%
$135
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0