Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.03% first-year return on $60,102 initial cash invested.
-4.03%
Cash On Cash
6.32%
Cap Rate
0.94
DSCR
$2,169
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,371 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,169
Total Expenses
$2,371
Mortgage P&I
74%
$1,601
Property Taxes
4%
$77
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0