Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $60,144 initial cash invested.
-8.6%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$1,743
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,743 income − $2,174 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,743
Total Expenses
$2,174
Mortgage P&I
87%
$1,516
Property Taxes
6%
$103
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0