Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.9% first-year return on $60,144 initial cash invested.
-8.9%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$1,907
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $2,353 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,907
Total Expenses
$2,353
Mortgage P&I
75%
$1,424
Property Taxes
13%
$240
Home Insurance
5%
$102
HOA
5%
$92
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0